[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -71.93%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 449,776 308,187 206,809 102,149 425,790 338,955 220,929 60.70%
PBT 20,928 14,752 11,395 5,519 19,125 17,111 10,887 54.66%
Tax -6,043 -4,133 -3,211 -1,535 -4,930 -4,411 -2,792 67.40%
NP 14,885 10,619 8,184 3,984 14,195 12,700 8,095 50.14%
-
NP to SH 14,885 10,619 8,184 3,984 14,195 12,700 8,095 50.14%
-
Tax Rate 28.88% 28.02% 28.18% 27.81% 25.78% 25.78% 25.65% -
Total Cost 434,891 297,568 198,625 98,165 411,595 326,255 212,834 61.09%
-
Net Worth 162,410 156,903 154,150 157,115 154,000 151,057 148,455 6.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 6,306 - - - 5,602 -
Div Payout % - - 77.05% - - - 69.20% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 162,410 156,903 154,150 157,115 154,000 151,057 148,455 6.17%
NOSH 280,018 280,184 280,273 280,563 279,999 279,735 280,103 -0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.31% 3.45% 3.96% 3.90% 3.33% 3.75% 3.66% -
ROE 9.17% 6.77% 5.31% 2.54% 9.22% 8.41% 5.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 160.62 109.99 73.79 36.41 152.07 121.17 78.87 60.73%
EPS 5.32 3.79 2.92 1.42 5.07 4.54 2.89 50.25%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.00 -
NAPS 0.58 0.56 0.55 0.56 0.55 0.54 0.53 6.20%
Adjusted Per Share Value based on latest NOSH - 280,563
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.34 59.84 40.16 19.84 82.68 65.82 42.90 60.70%
EPS 2.89 2.06 1.59 0.77 2.76 2.47 1.57 50.25%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 1.09 -
NAPS 0.3154 0.3047 0.2993 0.3051 0.299 0.2933 0.2883 6.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.435 0.43 0.495 0.50 0.495 0.47 0.46 -
P/RPS 0.27 0.39 0.67 1.37 0.33 0.39 0.58 -39.96%
P/EPS 8.18 11.35 16.95 35.21 9.76 10.35 15.92 -35.87%
EY 12.22 8.81 5.90 2.84 10.24 9.66 6.28 55.92%
DY 0.00 0.00 4.55 0.00 0.00 0.00 4.35 -
P/NAPS 0.75 0.77 0.90 0.89 0.90 0.87 0.87 -9.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 21/11/14 21/08/14 21/05/14 27/02/14 21/11/13 -
Price 0.45 0.45 0.475 0.525 0.49 0.49 0.51 -
P/RPS 0.28 0.41 0.64 1.44 0.32 0.40 0.65 -42.99%
P/EPS 8.47 11.87 16.27 36.97 9.67 10.79 17.65 -38.73%
EY 11.81 8.42 6.15 2.70 10.35 9.27 5.67 63.16%
DY 0.00 0.00 4.74 0.00 0.00 0.00 3.92 -
P/NAPS 0.78 0.80 0.86 0.94 0.89 0.91 0.96 -12.93%

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