[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 1.17%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 389,106 388,580 386,528 374,017 374,802 361,384 358,896 5.53%
PBT 10,006 12,540 11,583 12,152 11,714 10,508 7,918 16.86%
Tax -2,746 -3,024 -2,839 -2,937 -2,606 -2,284 -3,039 -6.52%
NP 7,260 9,516 8,744 9,214 9,108 8,224 4,879 30.30%
-
NP to SH 7,260 9,516 8,744 9,214 9,108 8,224 4,879 30.30%
-
Tax Rate 27.44% 24.11% 24.51% 24.17% 22.25% 21.74% 38.38% -
Total Cost 381,846 379,064 377,784 364,802 365,694 353,160 354,017 5.16%
-
Net Worth 178,639 184,800 174,010 168,000 168,000 168,000 165,199 5.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,240 - 2,949 3,733 5,600 - 5,600 39.59%
Div Payout % 127.27% - 33.73% 40.52% 61.48% - 114.78% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 178,639 184,800 174,010 168,000 168,000 168,000 165,199 5.34%
NOSH 308,000 308,000 308,000 280,000 280,000 280,000 280,000 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.87% 2.45% 2.26% 2.46% 2.43% 2.28% 1.36% -
ROE 4.06% 5.15% 5.02% 5.48% 5.42% 4.90% 2.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 126.33 126.16 131.06 133.58 133.86 129.07 128.18 -0.96%
EPS 2.36 3.08 3.08 3.29 3.26 2.92 1.74 22.50%
DPS 3.00 0.00 1.00 1.33 2.00 0.00 2.00 31.00%
NAPS 0.58 0.60 0.59 0.60 0.60 0.60 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 75.56 75.45 75.06 72.63 72.78 70.17 69.69 5.53%
EPS 1.41 1.85 1.70 1.79 1.77 1.60 0.95 30.08%
DPS 1.79 0.00 0.57 0.72 1.09 0.00 1.09 39.15%
NAPS 0.3469 0.3588 0.3379 0.3262 0.3262 0.3262 0.3208 5.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.88 1.17 0.40 0.40 0.41 0.415 -
P/RPS 0.64 0.70 0.89 0.30 0.30 0.32 0.32 58.67%
P/EPS 34.36 28.48 39.46 12.15 12.30 13.96 23.82 27.63%
EY 2.91 3.51 2.53 8.23 8.13 7.16 4.20 -21.68%
DY 3.70 0.00 0.85 3.33 5.00 0.00 4.82 -16.14%
P/NAPS 1.40 1.47 1.98 0.67 0.67 0.68 0.70 58.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 27/08/18 28/05/18 27/02/18 24/11/17 23/08/17 23/05/17 -
Price 0.805 0.84 1.07 0.825 0.415 0.40 0.435 -
P/RPS 0.64 0.67 0.82 0.62 0.31 0.31 0.34 52.39%
P/EPS 34.15 27.19 36.09 25.07 12.76 13.62 24.96 23.22%
EY 2.93 3.68 2.77 3.99 7.84 7.34 4.01 -18.86%
DY 3.73 0.00 0.93 1.62 4.82 0.00 4.60 -13.03%
P/NAPS 1.39 1.40 1.81 1.37 0.69 0.67 0.74 52.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment