[PANSAR] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock

[PANSAR] PANSAR BERHAD

Announcement Date

24-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- 10.75%

YoY- 48.19%

Quarter Report

PB 2Q FY18 Announcement.pdf

Latest QR

Upcoming QR

PANSAR's Result

PANSAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	248,750	339,428	389,106	374,802	366,908	344,864	413,618	-8.11%
YoY %	-26.71%	-12.77%	3.82%	2.15%	6.39%	-16.62%	-	-
Horiz. %	60.14%	82.06%	94.07%	90.62%	88.71%	83.38%	100.00%	-
PBT	530	13,308	10,006	11,714	8,786	5,548	22,790	-46.54%
YoY %	-96.02%	33.00%	-14.58%	33.33%	58.36%	-75.66%	-	-
Horiz. %	2.33%	58.39%	43.91%	51.40%	38.55%	24.34%	100.00%	-
Tax	-1,036	-3,228	-2,746	-2,606	-2,640	-1,610	-6,422	-26.19%
YoY %	67.91%	-17.55%	-5.37%	1.29%	-63.98%	74.93%	-	-
Horiz. %	16.13%	50.26%	42.76%	40.58%	41.11%	25.07%	100.00%	-
NP	-506	10,080	7,260	9,108	6,146	3,938	16,368	-
YoY %	-105.02%	38.84%	-20.29%	48.19%	56.07%	-75.94%	-	-
Horiz. %	-3.09%	61.58%	44.35%	55.65%	37.55%	24.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-330	10,080	7,260	9,108	6,146	3,938	16,368	-
YoY %	-103.27%	38.84%	-20.29%	48.19%	56.07%	-75.94%	-	-
Horiz. %	-2.02%	61.58%	44.35%	55.65%	37.55%	24.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	195.47%	24.26%	27.44%	22.25%	30.05%	29.02%	28.18%	-
YoY %	705.73%	-11.59%	23.33%	-25.96%	3.55%	2.98%	-	-
Horiz. %	693.65%	86.09%	97.37%	78.96%	106.64%	102.98%	100.00%	-
Total Cost	249,256	329,348	381,846	365,694	360,762	340,926	397,250	-7.46%
YoY %	-24.32%	-13.75%	4.42%	1.37%	5.82%	-14.18%	-	-
Horiz. %	62.75%	82.91%	96.12%	92.06%	90.81%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,618	174,031	178,639	168,000	162,030	160,332	154,150	1.60%
YoY %	-2.54%	-2.58%	6.33%	3.68%	1.06%	4.01%	-	-
Horiz. %	110.03%	112.90%	115.89%	108.98%	105.11%	104.01%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	13,752	9,159	9,240	5,600	11,174	12,657	12,612	1.45%
YoY %	50.15%	-0.88%	65.00%	-49.88%	-11.72%	0.36%	-	-
Horiz. %	109.04%	72.62%	73.26%	44.40%	88.60%	100.36%	100.00%	-
Div Payout %	0.00%	90.87%	127.27%	61.48%	181.82%	321.43%	77.05%	-
YoY %	0.00%	-28.60%	107.01%	-66.19%	-43.43%	317.17%	-	-
Horiz. %	0.00%	117.94%	165.18%	79.79%	235.98%	417.17%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	169,618	174,031	178,639	168,000	162,030	160,332	154,150	1.60%
YoY %	-2.54%	-2.58%	6.33%	3.68%	1.06%	4.01%	-	-
Horiz. %	110.03%	112.90%	115.89%	108.98%	105.11%	104.01%	100.00%	-
NOSH	462,675	462,000	308,000	280,000	279,363	281,285	280,273	8.70%
YoY %	0.15%	50.00%	10.00%	0.23%	-0.68%	0.36%	-	-
Horiz. %	165.08%	164.84%	109.89%	99.90%	99.68%	100.36%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	-0.20%	2.97%	1.87%	2.43%	1.68%	1.14%	3.96%	-
YoY %	-106.73%	58.82%	-23.05%	44.64%	47.37%	-71.21%	-	-
Horiz. %	-5.05%	75.00%	47.22%	61.36%	42.42%	28.79%	100.00%	-
ROE	-0.19%	5.79%	4.06%	5.42%	3.79%	2.46%	10.62%	-
YoY %	-103.28%	42.61%	-25.09%	43.01%	54.07%	-76.84%	-	-
Horiz. %	-1.79%	54.52%	38.23%	51.04%	35.69%	23.16%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	54.26	74.11	126.33	133.86	131.34	122.60	147.58	-15.34%
YoY %	-26.78%	-41.34%	-5.63%	1.92%	7.13%	-16.93%	-	-
Horiz. %	36.77%	50.22%	85.60%	90.70%	89.00%	83.07%	100.00%	-
EPS	-0.08	2.20	2.36	3.26	2.20	1.40	5.84	-
YoY %	-103.64%	-6.78%	-27.61%	48.18%	57.14%	-76.03%	-	-
Horiz. %	-1.37%	37.67%	40.41%	55.82%	37.67%	23.97%	100.00%	-
DPS	3.00	2.00	3.00	2.00	4.00	4.50	4.50	-6.52%
YoY %	50.00%	-33.33%	50.00%	-50.00%	-11.11%	0.00%	-	-
Horiz. %	66.67%	44.44%	66.67%	44.44%	88.89%	100.00%	100.00%	-
NAPS	0.37	0.38	0.58	0.60	0.58	0.57	0.55	-6.38%
YoY %	-2.63%	-34.48%	-3.33%	3.45%	1.75%	3.64%	-	-
Horiz. %	67.27%	69.09%	105.45%	109.09%	105.45%	103.64%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 280,000
RPS	48.30	65.91	75.56	72.78	71.25	66.96	80.32	-8.12%
YoY %	-26.72%	-12.77%	3.82%	2.15%	6.41%	-16.63%	-	-
Horiz. %	60.13%	82.06%	94.07%	90.61%	88.71%	83.37%	100.00%	-
EPS	-0.06	1.96	1.41	1.77	1.19	0.76	3.18	-
YoY %	-103.06%	39.01%	-20.34%	48.74%	56.58%	-76.10%	-	-
Horiz. %	-1.89%	61.64%	44.34%	55.66%	37.42%	23.90%	100.00%	-
DPS	2.67	1.78	1.79	1.09	2.17	2.46	2.45	1.44%
YoY %	50.00%	-0.56%	64.22%	-49.77%	-11.79%	0.41%	-	-
Horiz. %	108.98%	72.65%	73.06%	44.49%	88.57%	100.41%	100.00%	-
NAPS	0.3294	0.3379	0.3469	0.3262	0.3146	0.3113	0.2993	1.60%
YoY %	-2.52%	-2.59%	6.35%	3.69%	1.06%	4.01%	-	-
Horiz. %	110.06%	112.90%	115.90%	108.99%	105.11%	104.01%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.63	0.55	0.81	0.40	0.42	0.425	0.495	-
P/RPS	1.16	0.74	0.64	0.30	0.32	0.35	0.34	22.67%
YoY %	56.76%	15.62%	113.33%	-6.25%	-8.57%	2.94%	-	-
Horiz. %	341.18%	217.65%	188.24%	88.24%	94.12%	102.94%	100.00%	-
P/EPS	-875.18	24.99	34.36	12.30	19.09	30.36	8.48	-
YoY %	-3,602.12%	-27.27%	179.35%	-35.57%	-37.12%	258.02%	-	-
Horiz. %	-10,320.52%	294.69%	405.19%	145.05%	225.12%	358.02%	100.00%	-
EY	-0.11	4.00	2.91	8.13	5.24	3.29	11.80	-
YoY %	-102.75%	37.46%	-64.21%	55.15%	59.27%	-72.12%	-	-
Horiz. %	-0.93%	33.90%	24.66%	68.90%	44.41%	27.88%	100.00%	-
DY	4.76	3.64	3.70	5.00	9.52	10.59	9.09	-10.21%
YoY %	30.77%	-1.62%	-26.00%	-47.48%	-10.10%	16.50%	-	-
Horiz. %	52.37%	40.04%	40.70%	55.01%	104.73%	116.50%	100.00%	-
P/NAPS	1.70	1.45	1.40	0.67	0.72	0.75	0.90	11.17%
YoY %	17.24%	3.57%	108.96%	-6.94%	-4.00%	-16.67%	-	-
Horiz. %	188.89%	161.11%	155.56%	74.44%	80.00%	83.33%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	19/11/20	21/11/19	21/11/18	24/11/17	28/11/16	20/11/15	21/11/14	-
Price	0.585	0.575	0.805	0.415	0.40	0.45	0.475	-
P/RPS	1.08	0.78	0.64	0.31	0.30	0.37	0.32	22.45%
YoY %	38.46%	21.88%	106.45%	3.33%	-18.92%	15.62%	-	-
Horiz. %	337.50%	243.75%	200.00%	96.88%	93.75%	115.62%	100.00%	-
P/EPS	-812.67	26.12	34.15	12.76	18.18	32.14	8.13	-
YoY %	-3,211.29%	-23.51%	167.63%	-29.81%	-43.43%	295.33%	-	-
Horiz. %	-9,995.94%	321.28%	420.05%	156.95%	223.62%	395.33%	100.00%	-
EY	-0.12	3.83	2.93	7.84	5.50	3.11	12.29	-
YoY %	-103.13%	30.72%	-62.63%	42.55%	76.85%	-74.69%	-	-
Horiz. %	-0.98%	31.16%	23.84%	63.79%	44.75%	25.31%	100.00%	-
DY	5.13	3.48	3.73	4.82	10.00	10.00	9.47	-9.70%
YoY %	47.41%	-6.70%	-22.61%	-51.80%	0.00%	5.60%	-	-
Horiz. %	54.17%	36.75%	39.39%	50.90%	105.60%	105.60%	100.00%	-
P/NAPS	1.58	1.51	1.39	0.69	0.69	0.79	0.86	10.65%
YoY %	4.64%	8.63%	101.45%	0.00%	-12.66%	-8.14%	-	-
Horiz. %	183.72%	175.58%	161.63%	80.23%	80.23%	91.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos