[PANSAR] YoY 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- 21.5%
YoY- 188.12%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 72,644 88,148 97,407 97,056 84,793 88,829 104,660 -5.89%
PBT 1,195 4,639 1,868 3,230 1,324 1,832 5,876 -23.29%
Tax -683 -1,038 -617 -732 -457 -471 -1,676 -13.88%
NP 512 3,601 1,251 2,498 867 1,361 4,200 -29.56%
-
NP to SH 600 3,601 1,251 2,498 867 1,361 4,200 -27.67%
-
Tax Rate 57.15% 22.38% 33.03% 22.66% 34.52% 25.71% 28.52% -
Total Cost 72,132 84,547 96,156 94,558 83,926 87,468 100,460 -5.36%
-
Net Worth 169,618 174,031 178,639 168,000 162,212 158,320 154,000 1.62%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,876 4,579 4,620 2,800 5,593 6,249 6,300 1.46%
Div Payout % 1,146.07% 127.18% 369.30% 112.09% 645.16% 459.18% 150.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 169,618 174,031 178,639 168,000 162,212 158,320 154,000 1.62%
NOSH 462,675 462,000 308,000 280,000 279,677 277,755 280,000 8.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.70% 4.09% 1.28% 2.57% 1.02% 1.53% 4.01% -
ROE 0.35% 2.07% 0.70% 1.49% 0.53% 0.86% 2.73% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.85 19.25 31.63 34.66 30.32 31.98 37.38 -13.31%
EPS 0.13 0.79 0.41 0.89 0.31 0.49 1.50 -33.45%
DPS 1.50 1.00 1.50 1.00 2.00 2.25 2.25 -6.52%
NAPS 0.37 0.38 0.58 0.60 0.58 0.57 0.55 -6.38%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.11 17.12 18.91 18.85 16.46 17.25 20.32 -5.89%
EPS 0.12 0.70 0.24 0.49 0.17 0.26 0.82 -27.38%
DPS 1.34 0.89 0.90 0.54 1.09 1.21 1.22 1.57%
NAPS 0.3294 0.3379 0.3469 0.3262 0.315 0.3074 0.299 1.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 3.98 2.86 2.56 1.15 1.39 1.33 1.32 20.17%
P/EPS 481.35 69.95 199.42 44.84 135.48 86.73 33.00 56.24%
EY 0.21 1.43 0.50 2.23 0.74 1.15 3.03 -35.88%
DY 2.38 1.82 1.85 2.50 4.76 5.29 4.55 -10.22%
P/NAPS 1.70 1.45 1.40 0.67 0.72 0.75 0.90 11.17%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 3.69 2.99 2.55 1.20 1.32 1.41 1.27 19.43%
P/EPS 446.97 73.13 198.19 46.52 129.03 91.84 31.67 55.39%
EY 0.22 1.37 0.50 2.15 0.78 1.09 3.16 -35.83%
DY 2.56 1.74 1.86 2.41 5.00 5.00 4.74 -9.74%
P/NAPS 1.58 1.51 1.39 0.69 0.69 0.79 0.86 10.65%

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