[PANSAR] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -5.11%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 303,995 338,681 367,983 386,528 358,896 360,396 449,776 -6.31%
PBT 12,000 9,965 10,541 11,583 7,918 10,534 20,928 -8.84%
Tax -1,230 -2,617 -2,483 -2,839 -3,039 -2,655 -6,043 -23.28%
NP 10,770 7,348 8,058 8,744 4,879 7,879 14,885 -5.24%
-
NP to SH 10,706 7,348 8,058 8,744 4,879 7,879 14,885 -5.33%
-
Tax Rate 10.25% 26.26% 23.56% 24.51% 38.38% 25.20% 28.88% -
Total Cost 293,225 331,333 359,925 377,784 354,017 352,517 434,891 -6.35%
-
Net Worth 302,756 178,611 174,031 174,010 165,199 165,374 162,410 10.92%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 6,880 4,579 4,579 2,949 5,600 6,306 - -
Div Payout % 64.27% 62.33% 56.84% 33.73% 114.78% 80.04% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 302,756 178,611 174,031 174,010 165,199 165,374 162,410 10.92%
NOSH 462,825 462,000 308,000 308,000 280,000 280,295 280,018 8.72%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.54% 2.17% 2.19% 2.26% 1.36% 2.19% 3.31% -
ROE 3.54% 4.11% 4.63% 5.02% 2.95% 4.76% 9.17% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 66.27 73.95 120.52 131.06 128.18 128.58 160.62 -13.70%
EPS 2.34 1.60 2.63 3.08 1.74 2.81 5.32 -12.78%
DPS 1.50 1.00 1.50 1.00 2.00 2.25 0.00 -
NAPS 0.66 0.39 0.57 0.59 0.59 0.59 0.58 2.17%
Adjusted Per Share Value based on latest NOSH - 308,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 59.03 65.76 71.45 75.06 69.69 69.98 87.34 -6.31%
EPS 2.08 1.43 1.56 1.70 0.95 1.53 2.89 -5.32%
DPS 1.34 0.89 0.89 0.57 1.09 1.22 0.00 -
NAPS 0.5879 0.3468 0.3379 0.3379 0.3208 0.3211 0.3154 10.92%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.74 0.63 0.80 1.17 0.415 0.43 0.435 -
P/RPS 1.12 0.85 0.66 0.89 0.32 0.33 0.27 26.73%
P/EPS 31.71 39.27 30.31 39.46 23.82 15.30 8.18 25.30%
EY 3.15 2.55 3.30 2.53 4.20 6.54 12.22 -20.20%
DY 2.03 1.59 1.87 0.85 4.82 5.23 0.00 -
P/NAPS 1.12 1.62 1.40 1.98 0.70 0.73 0.75 6.90%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 22/06/20 24/05/19 28/05/18 23/05/17 19/05/16 28/05/15 -
Price 0.68 0.915 0.50 1.07 0.435 0.45 0.45 -
P/RPS 1.03 1.24 0.41 0.82 0.34 0.35 0.28 24.22%
P/EPS 29.14 57.03 18.95 36.09 24.96 16.01 8.47 22.84%
EY 3.43 1.75 5.28 2.77 4.01 6.25 11.81 -18.60%
DY 2.21 1.09 3.00 0.93 4.60 5.00 0.00 -
P/NAPS 1.03 2.35 0.88 1.81 0.74 0.76 0.78 4.73%

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