[PANSAR] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -83.66%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 388,580 361,384 394,644 334,412 408,596 416,764 434,312 -1.83%
PBT 12,540 10,508 12,276 3,768 22,076 20,124 28,008 -12.52%
Tax -3,024 -2,284 -3,452 -1,336 -6,140 -5,112 -7,080 -13.21%
NP 9,516 8,224 8,824 2,432 15,936 15,012 20,928 -12.30%
-
NP to SH 9,516 8,224 8,824 2,432 15,936 15,012 20,928 -12.30%
-
Tax Rate 24.11% 21.74% 28.12% 35.46% 27.81% 25.40% 25.28% -
Total Cost 379,064 353,160 385,820 331,980 392,660 401,752 413,384 -1.43%
-
Net Worth 184,800 168,000 167,544 160,290 157,115 148,439 137,095 5.10%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 184,800 168,000 167,544 160,290 157,115 148,439 137,095 5.10%
NOSH 308,000 280,000 279,240 276,363 280,563 280,074 279,786 1.61%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.45% 2.28% 2.24% 0.73% 3.90% 3.60% 4.82% -
ROE 5.15% 4.90% 5.27% 1.52% 10.14% 10.11% 15.27% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 126.16 129.07 141.33 121.00 145.63 148.80 155.23 -3.39%
EPS 3.08 2.92 3.16 0.88 5.68 5.36 7.48 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 0.58 0.56 0.53 0.49 3.43%
Adjusted Per Share Value based on latest NOSH - 276,363
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 75.45 70.17 76.63 64.94 79.34 80.93 84.33 -1.83%
EPS 1.85 1.60 1.71 0.47 3.09 2.91 4.06 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3262 0.3253 0.3112 0.3051 0.2882 0.2662 5.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.88 0.41 0.435 0.495 0.50 0.44 0.40 -
P/RPS 0.70 0.32 0.31 0.41 0.34 0.30 0.26 17.93%
P/EPS 28.48 13.96 13.77 56.25 8.80 8.21 5.35 32.12%
EY 3.51 7.16 7.26 1.78 11.36 12.18 18.70 -24.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.68 0.72 0.85 0.89 0.83 0.82 10.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 18/08/16 25/08/15 21/08/14 27/08/13 28/08/12 -
Price 0.84 0.40 0.455 0.44 0.525 0.45 0.41 -
P/RPS 0.67 0.31 0.32 0.36 0.36 0.30 0.26 17.08%
P/EPS 27.19 13.62 14.40 50.00 9.24 8.40 5.48 30.58%
EY 3.68 7.34 6.95 2.00 10.82 11.91 18.24 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.67 0.76 0.76 0.94 0.85 0.84 8.88%

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