[PANSAR] YoY 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- -22.23%
YoY- 372.42%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
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 78,684 79,474 84,817 106,017 89,552 94,527 141,589 -9.31%
PBT 3,336 -535 4,308 2,469 1,204 4,528 6,177 -9.74%
Tax 334 7 -778 -636 -816 -1,039 -1,912 -
NP 3,670 -528 3,530 1,833 388 3,489 4,265 -2.47%
-
NP to SH 3,707 -528 3,530 1,833 388 3,489 4,265 -2.30%
-
Tax Rate -10.01% - 18.06% 25.76% 67.77% 22.95% 30.95% -
Total Cost 75,014 80,002 81,287 104,184 89,164 91,038 137,324 -9.57%
-
Net Worth 302,756 178,611 174,031 174,010 165,199 165,872 162,215 10.94%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 302,756 178,611 174,031 174,010 165,199 165,872 162,215 10.94%
NOSH 462,825 462,000 308,000 308,000 280,000 281,140 279,681 8.74%
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 4.66% -0.66% 4.16% 1.73% 0.43% 3.69% 3.01% -
ROE 1.22% -0.30% 2.03% 1.05% 0.23% 2.10% 2.63% -
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 17.15 17.35 27.78 35.95 31.98 33.62 50.63 -16.49%
EPS 0.81 -0.12 1.16 0.62 0.14 1.25 1.52 -9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 15.28 15.43 16.47 20.59 17.39 18.36 27.49 -9.31%
EPS 0.72 -0.10 0.69 0.36 0.08 0.68 0.83 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5879 0.3468 0.3379 0.3379 0.3208 0.3221 0.315 10.94%
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 4.31 3.63 2.88 3.25 1.30 1.28 0.86 30.78%
P/EPS 91.57 -546.45 69.19 188.26 299.48 34.65 28.53 21.43%
EY 1.09 -0.18 1.45 0.53 0.33 2.89 3.51 -17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 3.96 5.27 1.80 2.98 1.36 1.34 0.89 28.21%
P/EPS 84.15 -793.65 43.25 172.16 313.92 36.26 29.51 19.06%
EY 1.19 -0.13 2.31 0.58 0.32 2.76 3.39 -15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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