[PANSAR] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 44.17%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 85,889 84,793 98,661 94,527 93,437 88,829 83,603 1.80%
PBT 2,321 1,324 3,069 4,528 3,231 1,832 942 81.92%
Tax -903 -457 -863 -1,039 -811 -471 -334 93.48%
NP 1,418 867 2,206 3,489 2,420 1,361 608 75.41%
-
NP to SH 1,418 867 2,206 3,489 2,420 1,361 608 75.41%
-
Tax Rate 38.91% 34.52% 28.12% 22.95% 25.10% 25.71% 35.46% -
Total Cost 84,471 83,926 96,455 91,038 91,017 87,468 82,995 1.17%
-
Net Worth 165,199 162,212 167,544 165,872 163,209 158,320 160,290 2.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 5,593 - - - 6,249 - -
Div Payout % - 645.16% - - - 459.18% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 165,199 162,212 167,544 165,872 163,209 158,320 160,290 2.02%
NOSH 280,000 279,677 279,240 281,140 281,395 277,755 276,363 0.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.65% 1.02% 2.24% 3.69% 2.59% 1.53% 0.73% -
ROE 0.86% 0.53% 1.32% 2.10% 1.48% 0.86% 0.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.67 30.32 35.33 33.62 33.20 31.98 30.25 0.91%
EPS 0.51 0.31 0.79 1.25 0.86 0.49 0.22 74.71%
DPS 0.00 2.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.59 0.58 0.60 0.59 0.58 0.57 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 281,140
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.68 16.46 19.16 18.36 18.14 17.25 16.23 1.83%
EPS 0.28 0.17 0.43 0.68 0.47 0.26 0.12 75.46%
DPS 0.00 1.09 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.3208 0.315 0.3253 0.3221 0.3169 0.3074 0.3112 2.03%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.40 0.42 0.435 0.43 0.435 0.425 0.495 -
P/RPS 1.30 1.39 1.23 1.28 1.31 1.33 1.64 -14.28%
P/EPS 78.98 135.48 55.06 34.65 50.58 86.73 225.00 -50.08%
EY 1.27 0.74 1.82 2.89 1.98 1.15 0.44 102.07%
DY 0.00 4.76 0.00 0.00 0.00 5.29 0.00 -
P/NAPS 0.68 0.72 0.72 0.73 0.75 0.75 0.85 -13.76%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 25/08/15 -
Price 0.42 0.40 0.455 0.45 0.42 0.45 0.44 -
P/RPS 1.37 1.32 1.29 1.34 1.26 1.41 1.45 -3.69%
P/EPS 82.93 129.03 57.59 36.26 48.84 91.84 200.00 -44.24%
EY 1.21 0.78 1.74 2.76 2.05 1.09 0.50 79.76%
DY 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.71 0.69 0.76 0.76 0.72 0.79 0.76 -4.41%

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