[PANSAR] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 105.42%
YoY- 1.1%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 187,401 183,454 172,432 206,809 220,929 216,478 187,766 -0.03%
PBT 5,857 4,393 2,774 11,395 10,887 14,161 13,638 -13.12%
Tax -1,303 -1,320 -805 -3,211 -2,792 -3,650 -3,613 -15.61%
NP 4,554 3,073 1,969 8,184 8,095 10,511 10,025 -12.31%
-
NP to SH 4,554 3,073 1,969 8,184 8,095 10,511 10,025 -12.31%
-
Tax Rate 22.25% 30.05% 29.02% 28.18% 25.65% 25.78% 26.49% -
Total Cost 182,847 180,381 170,463 198,625 212,834 205,967 177,741 0.47%
-
Net Worth 168,000 162,030 160,332 154,150 148,455 137,343 126,012 4.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,800 5,587 6,328 6,306 5,602 5,605 5,600 -10.90%
Div Payout % 61.48% 181.82% 321.43% 77.05% 69.20% 53.33% 55.87% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 168,000 162,030 160,332 154,150 148,455 137,343 126,012 4.90%
NOSH 280,000 279,363 281,285 280,273 280,103 280,293 280,027 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.43% 1.68% 1.14% 3.96% 3.66% 4.86% 5.34% -
ROE 2.71% 1.90% 1.23% 5.31% 5.45% 7.65% 7.96% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.93 65.67 61.30 73.79 78.87 77.23 67.05 -0.02%
EPS 1.63 1.10 0.70 2.92 2.89 3.75 3.58 -12.27%
DPS 1.00 2.00 2.25 2.25 2.00 2.00 2.00 -10.90%
NAPS 0.60 0.58 0.57 0.55 0.53 0.49 0.45 4.90%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 36.39 35.62 33.48 40.16 42.90 42.04 36.46 -0.03%
EPS 0.88 0.60 0.38 1.59 1.57 2.04 1.95 -12.40%
DPS 0.54 1.08 1.23 1.22 1.09 1.09 1.09 -11.03%
NAPS 0.3262 0.3146 0.3113 0.2993 0.2883 0.2667 0.2447 4.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.40 0.42 0.425 0.495 0.46 0.43 0.415 -
P/RPS 0.60 0.64 0.69 0.67 0.58 0.56 0.62 -0.54%
P/EPS 24.59 38.18 60.71 16.95 15.92 11.47 11.59 13.34%
EY 4.07 2.62 1.65 5.90 6.28 8.72 8.63 -11.76%
DY 2.50 4.76 5.29 4.55 4.35 4.65 4.82 -10.35%
P/NAPS 0.67 0.72 0.75 0.90 0.87 0.88 0.92 -5.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 20/11/15 21/11/14 21/11/13 26/11/12 18/11/11 -
Price 0.415 0.40 0.45 0.475 0.51 0.38 0.47 -
P/RPS 0.62 0.61 0.73 0.64 0.65 0.49 0.70 -2.00%
P/EPS 25.52 36.36 64.29 16.27 17.65 10.13 13.13 11.70%
EY 3.92 2.75 1.56 6.15 5.67 9.87 7.62 -10.47%
DY 2.41 5.00 5.00 4.74 3.92 5.26 4.26 -9.04%
P/NAPS 0.69 0.69 0.79 0.86 0.96 0.78 1.04 -6.60%

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