[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -18.52%
YoY- -38.08%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 374,017 374,802 361,384 358,896 359,124 366,908 394,644 -3.50%
PBT 12,152 11,714 10,508 7,918 8,952 8,786 12,276 -0.67%
Tax -2,937 -2,606 -2,284 -3,039 -2,964 -2,640 -3,452 -10.18%
NP 9,214 9,108 8,224 4,879 5,988 6,146 8,824 2.91%
-
NP to SH 9,214 9,108 8,224 4,879 5,988 6,146 8,824 2.91%
-
Tax Rate 24.17% 22.25% 21.74% 38.38% 33.11% 30.05% 28.12% -
Total Cost 364,802 365,694 353,160 354,017 353,136 360,762 385,820 -3.65%
-
Net Worth 168,000 168,000 168,000 165,199 165,199 162,030 167,544 0.18%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,733 5,600 - 5,600 7,466 11,174 - -
Div Payout % 40.52% 61.48% - 114.78% 124.69% 181.82% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 168,000 168,000 168,000 165,199 165,199 162,030 167,544 0.18%
NOSH 280,000 280,000 280,000 280,000 280,000 279,363 279,240 0.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.46% 2.43% 2.28% 1.36% 1.67% 1.68% 2.24% -
ROE 5.48% 5.42% 4.90% 2.95% 3.62% 3.79% 5.27% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 133.58 133.86 129.07 128.18 128.26 131.34 141.33 -3.68%
EPS 3.29 3.26 2.92 1.74 2.13 2.20 3.16 2.71%
DPS 1.33 2.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 0.60 0.60 0.60 0.59 0.59 0.58 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.63 72.78 70.17 69.69 69.73 71.25 76.63 -3.50%
EPS 1.79 1.77 1.60 0.95 1.16 1.19 1.71 3.08%
DPS 0.72 1.09 0.00 1.09 1.45 2.17 0.00 -
NAPS 0.3262 0.3262 0.3262 0.3208 0.3208 0.3146 0.3253 0.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.40 0.40 0.41 0.415 0.40 0.42 0.435 -
P/RPS 0.30 0.30 0.32 0.32 0.31 0.32 0.31 -2.15%
P/EPS 12.15 12.30 13.96 23.82 18.70 19.09 13.77 -7.98%
EY 8.23 8.13 7.16 4.20 5.35 5.24 7.26 8.69%
DY 3.33 5.00 0.00 4.82 6.67 9.52 0.00 -
P/NAPS 0.67 0.67 0.68 0.70 0.68 0.72 0.72 -4.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 18/08/16 -
Price 0.825 0.415 0.40 0.435 0.42 0.40 0.455 -
P/RPS 0.62 0.31 0.31 0.34 0.33 0.30 0.32 55.22%
P/EPS 25.07 12.76 13.62 24.96 19.64 18.18 14.40 44.57%
EY 3.99 7.84 7.34 4.01 5.09 5.50 6.95 -30.85%
DY 1.62 4.82 0.00 4.60 6.35 10.00 0.00 -
P/NAPS 1.37 0.69 0.67 0.74 0.71 0.69 0.76 47.95%

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