[PANSAR] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 5.42%
YoY- -3.25%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 83,603 141,589 101,378 104,660 102,149 86,835 118,026 -20.58%
PBT 942 6,177 3,357 5,876 5,519 2,013 6,225 -71.70%
Tax -334 -1,912 -922 -1,676 -1,535 -519 -1,619 -65.18%
NP 608 4,265 2,435 4,200 3,984 1,494 4,606 -74.17%
-
NP to SH 608 4,265 2,435 4,200 3,984 1,494 4,606 -74.17%
-
Tax Rate 35.46% 30.95% 27.46% 28.52% 27.81% 25.78% 26.01% -
Total Cost 82,995 137,324 98,943 100,460 98,165 85,341 113,420 -18.84%
-
Net Worth 160,290 162,215 156,735 154,000 157,115 155,047 150,741 4.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 6,300 - - - -
Div Payout % - - - 150.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 160,290 162,215 156,735 154,000 157,115 155,047 150,741 4.19%
NOSH 276,363 279,681 279,885 280,000 280,563 281,904 279,151 -0.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.73% 3.01% 2.40% 4.01% 3.90% 1.72% 3.90% -
ROE 0.38% 2.63% 1.55% 2.73% 2.54% 0.96% 3.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.25 50.63 36.22 37.38 36.41 30.80 42.28 -20.05%
EPS 0.22 1.52 0.87 1.50 1.42 0.53 1.65 -73.99%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.56 0.55 0.56 0.55 0.54 4.89%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.23 27.49 19.69 20.32 19.84 16.86 22.92 -20.60%
EPS 0.12 0.83 0.47 0.82 0.77 0.29 0.89 -73.80%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 0.3112 0.315 0.3043 0.299 0.3051 0.3011 0.2927 4.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.435 0.43 0.495 0.50 0.495 0.47 -
P/RPS 1.64 0.86 1.19 1.32 1.37 1.61 1.11 29.81%
P/EPS 225.00 28.53 49.43 33.00 35.21 93.40 28.48 298.17%
EY 0.44 3.51 2.02 3.03 2.84 1.07 3.51 -75.04%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 0.77 0.90 0.89 0.90 0.87 -1.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 21/05/14 27/02/14 -
Price 0.44 0.45 0.45 0.475 0.525 0.49 0.49 -
P/RPS 1.45 0.89 1.24 1.27 1.44 1.59 1.16 16.08%
P/EPS 200.00 29.51 51.72 31.67 36.97 92.46 29.70 257.84%
EY 0.50 3.39 1.93 3.16 2.70 1.08 3.37 -72.07%
DY 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.80 0.86 0.94 0.89 0.91 -11.34%

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