[PANSAR] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -15.2%
YoY- -23.23%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 415,399 431,230 449,776 395,022 411,670 423,748 425,790 -1.63%
PBT 12,308 16,352 20,929 16,765 19,633 19,611 19,123 -25.43%
Tax -3,639 -4,844 -6,045 -4,652 -5,349 -5,186 -4,929 -18.29%
NP 8,669 11,508 14,884 12,113 14,284 14,425 14,194 -27.99%
-
NP to SH 8,669 11,508 14,884 12,113 14,284 14,425 14,194 -27.99%
-
Tax Rate 29.57% 29.62% 28.88% 27.75% 27.24% 26.44% 25.78% -
Total Cost 406,730 419,722 434,892 382,909 397,386 409,323 411,596 -0.78%
-
Net Worth 158,320 160,290 162,215 156,735 154,000 157,115 155,047 1.40%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,249 6,300 6,300 6,300 6,300 5,601 5,601 7.56%
Div Payout % 72.09% 54.74% 42.33% 52.01% 44.11% 38.83% 39.46% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 158,320 160,290 162,215 156,735 154,000 157,115 155,047 1.40%
NOSH 277,755 276,363 279,681 279,885 280,000 280,563 281,904 -0.98%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.09% 2.67% 3.31% 3.07% 3.47% 3.40% 3.33% -
ROE 5.48% 7.18% 9.18% 7.73% 9.28% 9.18% 9.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 149.56 156.04 160.82 141.14 147.03 151.03 151.04 -0.65%
EPS 3.12 4.16 5.32 4.33 5.10 5.14 5.04 -27.34%
DPS 2.25 2.25 2.25 2.25 2.25 2.00 2.00 8.16%
NAPS 0.57 0.58 0.58 0.56 0.55 0.56 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 279,885
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.65 83.73 87.33 76.70 79.93 82.27 82.67 -1.63%
EPS 1.68 2.23 2.89 2.35 2.77 2.80 2.76 -28.15%
DPS 1.21 1.22 1.22 1.22 1.22 1.09 1.09 7.20%
NAPS 0.3074 0.3112 0.315 0.3043 0.299 0.3051 0.301 1.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.425 0.495 0.435 0.43 0.495 0.50 0.495 -
P/RPS 0.28 0.32 0.27 0.30 0.34 0.33 0.33 -10.36%
P/EPS 13.62 11.89 8.17 9.94 9.70 9.72 9.83 24.25%
EY 7.34 8.41 12.23 10.06 10.31 10.28 10.17 -19.52%
DY 5.29 4.55 5.17 5.23 4.55 4.00 4.04 19.66%
P/NAPS 0.75 0.85 0.75 0.77 0.90 0.89 0.90 -11.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 21/05/14 -
Price 0.45 0.44 0.45 0.45 0.475 0.525 0.49 -
P/RPS 0.30 0.28 0.28 0.32 0.32 0.35 0.32 -4.20%
P/EPS 14.42 10.57 8.46 10.40 9.31 10.21 9.73 29.95%
EY 6.94 9.46 11.83 9.62 10.74 9.79 10.28 -23.02%
DY 5.00 5.11 5.00 5.00 4.74 3.81 4.08 14.50%
P/NAPS 0.79 0.76 0.78 0.80 0.86 0.94 0.89 -7.63%

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