[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -72.0%
YoY- 262.83%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 358,896 269,343 183,454 98,661 360,396 265,869 172,432 62.94%
PBT 7,918 6,714 4,393 3,069 10,534 6,006 2,774 101.09%
Tax -3,039 -2,223 -1,320 -863 -2,655 -1,616 -805 142.25%
NP 4,879 4,491 3,073 2,206 7,879 4,390 1,969 83.01%
-
NP to SH 4,879 4,491 3,073 2,206 7,879 4,390 1,969 83.01%
-
Tax Rate 38.38% 33.11% 30.05% 28.12% 25.20% 26.91% 29.02% -
Total Cost 354,017 264,852 180,381 96,455 352,517 261,479 170,463 62.70%
-
Net Worth 165,199 165,199 162,030 167,544 165,374 162,178 160,332 2.01%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,600 5,600 5,587 - 6,306 - 6,328 -7.81%
Div Payout % 114.78% 124.69% 181.82% - 80.04% - 321.43% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 165,199 165,199 162,030 167,544 165,374 162,178 160,332 2.01%
NOSH 280,000 280,000 279,363 279,240 280,295 279,617 281,285 -0.30%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.36% 1.67% 1.68% 2.24% 2.19% 1.65% 1.14% -
ROE 2.95% 2.72% 1.90% 1.32% 4.76% 2.71% 1.23% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 128.18 96.19 65.67 35.33 128.58 95.08 61.30 63.44%
EPS 1.74 1.60 1.10 0.79 2.81 1.57 0.70 83.39%
DPS 2.00 2.00 2.00 0.00 2.25 0.00 2.25 -7.54%
NAPS 0.59 0.59 0.58 0.60 0.59 0.58 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 279,240
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 69.69 52.30 35.62 19.16 69.98 51.63 33.48 62.95%
EPS 0.95 0.87 0.60 0.43 1.53 0.85 0.38 84.09%
DPS 1.09 1.09 1.08 0.00 1.22 0.00 1.23 -7.73%
NAPS 0.3208 0.3208 0.3146 0.3253 0.3211 0.3149 0.3113 2.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.415 0.40 0.42 0.435 0.43 0.435 0.425 -
P/RPS 0.32 0.42 0.64 1.23 0.33 0.46 0.69 -40.05%
P/EPS 23.82 24.94 38.18 55.06 15.30 27.71 60.71 -46.37%
EY 4.20 4.01 2.62 1.82 6.54 3.61 1.65 86.32%
DY 4.82 5.00 4.76 0.00 5.23 0.00 5.29 -6.00%
P/NAPS 0.70 0.68 0.72 0.72 0.73 0.75 0.75 -4.49%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 23/02/17 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 -
Price 0.435 0.42 0.40 0.455 0.45 0.42 0.45 -
P/RPS 0.34 0.44 0.61 1.29 0.35 0.44 0.73 -39.88%
P/EPS 24.96 26.19 36.36 57.59 16.01 26.75 64.29 -46.75%
EY 4.01 3.82 2.75 1.74 6.25 3.74 1.56 87.54%
DY 4.60 4.76 5.00 0.00 5.00 0.00 5.00 -5.40%
P/NAPS 0.74 0.71 0.69 0.76 0.76 0.72 0.79 -4.26%

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