[PANSAR] QoQ TTM 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- -0.17%
YoY- -28.56%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 371,418 375,454 360,396 407,458 415,399 431,230 449,776 -11.95%
PBT 12,152 12,660 10,533 12,182 12,308 16,352 20,929 -30.33%
Tax -3,170 -3,184 -2,655 -3,528 -3,639 -4,844 -6,045 -34.89%
NP 8,982 9,476 7,878 8,654 8,669 11,508 14,884 -28.52%
-
NP to SH 8,982 9,476 7,878 8,654 8,669 11,508 14,884 -28.52%
-
Tax Rate 26.09% 25.15% 25.21% 28.96% 29.57% 29.62% 28.88% -
Total Cost 362,436 365,978 352,518 398,804 406,730 419,722 434,892 -11.41%
-
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 6,249 6,249 6,249 6,300 6,300 -7.60%
Div Payout % 62.28% 65.95% 79.33% 72.22% 72.09% 54.74% 42.33% -
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 2.42% 2.52% 2.19% 2.12% 2.09% 2.67% 3.31% -
ROE 5.54% 5.66% 4.75% 5.30% 5.48% 7.18% 9.18% -
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 132.80 134.46 128.19 144.80 149.56 156.04 160.82 -11.95%
EPS 3.21 3.39 2.80 3.08 3.12 4.16 5.32 -28.52%
DPS 2.00 2.25 2.25 2.25 2.25 2.25 2.25 -7.53%
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 72.11 72.90 69.97 79.11 80.65 83.73 87.33 -11.95%
EPS 1.74 1.84 1.53 1.68 1.68 2.23 2.89 -28.63%
DPS 1.09 1.21 1.21 1.21 1.21 1.22 1.22 -7.21%
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 0.32 0.32 0.34 0.30 0.28 0.32 0.27 11.95%
P/EPS 13.08 12.82 15.35 14.14 13.62 11.89 8.17 36.73%
EY 7.65 7.80 6.52 7.07 7.34 8.41 12.23 -26.79%
DY 4.76 5.17 5.23 5.17 5.29 4.55 5.17 -5.34%
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 0.30 0.34 0.35 0.29 0.30 0.28 0.28 4.69%
P/EPS 12.46 13.41 16.06 13.66 14.42 10.57 8.46 29.35%
EY 8.03 7.46 6.23 7.32 6.94 9.46 11.83 -22.70%
DY 5.00 4.95 5.00 5.36 5.00 5.11 5.00 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