[PANSAR] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 77.81%
YoY- -0.62%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 84,793 98,661 94,527 93,437 88,829 83,603 141,589 -28.88%
PBT 1,324 3,069 4,528 3,231 1,832 942 6,177 -64.08%
Tax -457 -863 -1,039 -811 -471 -334 -1,912 -61.38%
NP 867 2,206 3,489 2,420 1,361 608 4,265 -65.32%
-
NP to SH 867 2,206 3,489 2,420 1,361 608 4,265 -65.32%
-
Tax Rate 34.52% 28.12% 22.95% 25.10% 25.71% 35.46% 30.95% -
Total Cost 83,926 96,455 91,038 91,017 87,468 82,995 137,324 -27.91%
-
Net Worth 162,212 167,544 165,872 163,209 158,320 160,290 162,215 -0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,593 - - - 6,249 - - -
Div Payout % 645.16% - - - 459.18% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 162,212 167,544 165,872 163,209 158,320 160,290 162,215 -0.00%
NOSH 279,677 279,240 281,140 281,395 277,755 276,363 279,681 -0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.02% 2.24% 3.69% 2.59% 1.53% 0.73% 3.01% -
ROE 0.53% 1.32% 2.10% 1.48% 0.86% 0.38% 2.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.32 35.33 33.62 33.20 31.98 30.25 50.63 -28.88%
EPS 0.31 0.79 1.25 0.86 0.49 0.22 1.52 -65.25%
DPS 2.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.58 0.60 0.59 0.58 0.57 0.58 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 281,395
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.46 19.16 18.36 18.14 17.25 16.23 27.49 -28.89%
EPS 0.17 0.43 0.68 0.47 0.26 0.12 0.83 -65.15%
DPS 1.09 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.315 0.3253 0.3221 0.3169 0.3074 0.3112 0.315 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.42 0.435 0.43 0.435 0.425 0.495 0.435 -
P/RPS 1.39 1.23 1.28 1.31 1.33 1.64 0.86 37.60%
P/EPS 135.48 55.06 34.65 50.58 86.73 225.00 28.53 181.71%
EY 0.74 1.82 2.89 1.98 1.15 0.44 3.51 -64.47%
DY 4.76 0.00 0.00 0.00 5.29 0.00 0.00 -
P/NAPS 0.72 0.72 0.73 0.75 0.75 0.85 0.75 -2.67%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 25/08/15 28/05/15 -
Price 0.40 0.455 0.45 0.42 0.45 0.44 0.45 -
P/RPS 1.32 1.29 1.34 1.26 1.41 1.45 0.89 29.96%
P/EPS 129.03 57.59 36.26 48.84 91.84 200.00 29.51 166.67%
EY 0.78 1.74 2.76 2.05 1.09 0.50 3.39 -62.35%
DY 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.76 0.72 0.79 0.76 0.78 -7.82%

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