[PANSAR] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -38.86%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 370,065 362,843 350,580 358,895 363,870 371,418 375,454 -0.95%
PBT 10,323 9,387 7,481 7,918 11,242 12,152 12,660 -12.68%
Tax -3,019 -3,022 -2,747 -3,039 -3,262 -3,170 -3,184 -3.47%
NP 7,304 6,365 4,734 4,879 7,980 8,982 9,476 -15.89%
-
NP to SH 7,304 6,365 4,734 4,879 7,980 8,982 9,476 -15.89%
-
Tax Rate 29.25% 32.19% 36.72% 38.38% 29.02% 26.09% 25.15% -
Total Cost 362,761 356,478 345,846 354,016 355,890 362,436 365,978 -0.58%
-
Net Worth 168,000 168,000 168,000 165,199 165,199 162,212 167,544 0.18%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,800 2,800 5,593 5,593 5,593 5,593 6,249 -41.35%
Div Payout % 38.34% 43.99% 118.16% 114.65% 70.09% 62.28% 65.95% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 168,000 168,000 168,000 165,199 165,199 162,212 167,544 0.18%
NOSH 280,000 280,000 280,000 280,000 280,000 279,677 279,240 0.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.97% 1.75% 1.35% 1.36% 2.19% 2.42% 2.52% -
ROE 4.35% 3.79% 2.82% 2.95% 4.83% 5.54% 5.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 132.17 129.59 125.21 128.18 129.95 132.80 134.46 -1.13%
EPS 2.61 2.27 1.69 1.74 2.85 3.21 3.39 -15.95%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 2.25 -41.67%
NAPS 0.60 0.60 0.60 0.59 0.59 0.58 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.86 70.46 68.07 69.69 70.66 72.12 72.90 -0.95%
EPS 1.42 1.24 0.92 0.95 1.55 1.74 1.84 -15.82%
DPS 0.54 0.54 1.09 1.09 1.09 1.09 1.21 -41.51%
NAPS 0.3262 0.3262 0.3262 0.3208 0.3208 0.315 0.3253 0.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.40 0.40 0.41 0.415 0.40 0.42 0.435 -
P/RPS 0.30 0.31 0.33 0.32 0.31 0.32 0.32 -4.20%
P/EPS 15.33 17.60 24.25 23.82 14.04 13.08 12.82 12.62%
EY 6.52 5.68 4.12 4.20 7.13 7.65 7.80 -11.23%
DY 2.50 2.50 4.88 4.82 5.00 4.76 5.17 -38.31%
P/NAPS 0.67 0.67 0.68 0.70 0.68 0.72 0.72 -4.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 18/08/16 -
Price 0.825 0.415 0.40 0.435 0.42 0.40 0.455 -
P/RPS 0.62 0.32 0.32 0.34 0.32 0.30 0.34 49.09%
P/EPS 31.63 18.26 23.66 24.96 14.74 12.46 13.41 76.91%
EY 3.16 5.48 4.23 4.01 6.79 8.03 7.46 -43.50%
DY 1.21 2.41 5.00 4.60 4.76 5.00 4.95 -60.80%
P/NAPS 1.37 0.69 0.67 0.74 0.71 0.69 0.76 47.95%

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