[PANSAR] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 223.85%
YoY- -75.94%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 194,553 187,401 183,454 172,432 206,809 220,929 216,478 -1.76%
PBT 5,003 5,857 4,393 2,774 11,395 10,887 14,161 -15.91%
Tax -1,373 -1,303 -1,320 -805 -3,211 -2,792 -3,650 -15.03%
NP 3,630 4,554 3,073 1,969 8,184 8,095 10,511 -16.23%
-
NP to SH 3,630 4,554 3,073 1,969 8,184 8,095 10,511 -16.23%
-
Tax Rate 27.44% 22.25% 30.05% 29.02% 28.18% 25.65% 25.78% -
Total Cost 190,923 182,847 180,381 170,463 198,625 212,834 205,967 -1.25%
-
Net Worth 178,639 168,000 162,030 160,332 154,150 148,455 137,343 4.47%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,620 2,800 5,587 6,328 6,306 5,602 5,605 -3.16%
Div Payout % 127.27% 61.48% 181.82% 321.43% 77.05% 69.20% 53.33% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,639 168,000 162,030 160,332 154,150 148,455 137,343 4.47%
NOSH 308,000 280,000 279,363 281,285 280,273 280,103 280,293 1.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.87% 2.43% 1.68% 1.14% 3.96% 3.66% 4.86% -
ROE 2.03% 2.71% 1.90% 1.23% 5.31% 5.45% 7.65% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 63.17 66.93 65.67 61.30 73.79 78.87 77.23 -3.29%
EPS 1.18 1.63 1.10 0.70 2.92 2.89 3.75 -17.52%
DPS 1.50 1.00 2.00 2.25 2.25 2.00 2.00 -4.67%
NAPS 0.58 0.60 0.58 0.57 0.55 0.53 0.49 2.84%
Adjusted Per Share Value based on latest NOSH - 277,755
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.78 36.39 35.62 33.48 40.16 42.90 42.04 -1.76%
EPS 0.70 0.88 0.60 0.38 1.59 1.57 2.04 -16.32%
DPS 0.90 0.54 1.08 1.23 1.22 1.09 1.09 -3.14%
NAPS 0.3469 0.3262 0.3146 0.3113 0.2993 0.2883 0.2667 4.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.81 0.40 0.42 0.425 0.495 0.46 0.43 -
P/RPS 1.28 0.60 0.64 0.69 0.67 0.58 0.56 14.76%
P/EPS 68.73 24.59 38.18 60.71 16.95 15.92 11.47 34.75%
EY 1.46 4.07 2.62 1.65 5.90 6.28 8.72 -25.74%
DY 1.85 2.50 4.76 5.29 4.55 4.35 4.65 -14.23%
P/NAPS 1.40 0.67 0.72 0.75 0.90 0.87 0.88 8.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 28/11/16 20/11/15 21/11/14 21/11/13 26/11/12 -
Price 0.805 0.415 0.40 0.45 0.475 0.51 0.38 -
P/RPS 1.27 0.62 0.61 0.73 0.64 0.65 0.49 17.19%
P/EPS 68.30 25.52 36.36 64.29 16.27 17.65 10.13 37.42%
EY 1.46 3.92 2.75 1.56 6.15 5.67 9.87 -27.26%
DY 1.86 2.41 5.00 5.00 4.74 3.92 5.26 -15.90%
P/NAPS 1.39 0.69 0.69 0.79 0.86 0.96 0.78 10.10%

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