[PANSAR] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 1.63%
YoY- -9.74%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 350,580 375,454 431,230 423,748 425,548 412,570 280,371 3.79%
PBT 7,481 12,660 16,352 19,611 21,231 22,411 20,713 -15.59%
Tax -2,747 -3,184 -4,844 -5,186 -5,250 -5,964 -5,161 -9.96%
NP 4,734 9,476 11,508 14,425 15,981 16,447 15,552 -17.96%
-
NP to SH 4,734 9,476 11,508 14,425 15,981 16,447 15,552 -17.96%
-
Tax Rate 36.72% 25.15% 29.62% 26.44% 24.73% 26.61% 24.92% -
Total Cost 345,846 365,978 419,722 409,323 409,567 396,123 264,819 4.54%
-
Net Worth 168,000 167,544 160,290 157,115 148,439 137,095 123,146 5.30%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,593 6,249 6,300 5,601 5,587 5,603 - -
Div Payout % 118.16% 65.95% 54.74% 38.83% 34.96% 34.07% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 168,000 167,544 160,290 157,115 148,439 137,095 123,146 5.30%
NOSH 280,000 279,240 276,363 280,563 280,074 279,786 279,878 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.35% 2.52% 2.67% 3.40% 3.76% 3.99% 5.55% -
ROE 2.82% 5.66% 7.18% 9.18% 10.77% 12.00% 12.63% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 125.21 134.46 156.04 151.03 151.94 147.46 100.18 3.78%
EPS 1.69 3.39 4.16 5.14 5.71 5.88 5.56 -17.98%
DPS 2.00 2.25 2.25 2.00 2.00 2.00 0.00 -
NAPS 0.60 0.60 0.58 0.56 0.53 0.49 0.44 5.30%
Adjusted Per Share Value based on latest NOSH - 280,563
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 68.04 72.87 83.69 82.24 82.59 80.07 54.41 3.79%
EPS 0.92 1.84 2.23 2.80 3.10 3.19 3.02 -17.95%
DPS 1.09 1.21 1.22 1.09 1.08 1.09 0.00 -
NAPS 0.326 0.3252 0.3111 0.3049 0.2881 0.2661 0.239 5.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.41 0.435 0.495 0.50 0.44 0.40 0.46 -
P/RPS 0.33 0.32 0.32 0.33 0.29 0.27 0.46 -5.38%
P/EPS 24.25 12.82 11.89 9.72 7.71 6.80 8.28 19.59%
EY 4.12 7.80 8.41 10.28 12.97 14.70 12.08 -16.39%
DY 4.88 5.17 4.55 4.00 4.55 5.00 0.00 -
P/NAPS 0.68 0.72 0.85 0.89 0.83 0.82 1.05 -6.97%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 18/08/16 25/08/15 21/08/14 27/08/13 28/08/12 25/08/11 -
Price 0.40 0.455 0.44 0.525 0.45 0.41 0.425 -
P/RPS 0.32 0.34 0.28 0.35 0.30 0.28 0.42 -4.42%
P/EPS 23.66 13.41 10.57 10.21 7.89 6.97 7.65 20.68%
EY 4.23 7.46 9.46 9.79 12.68 14.34 13.07 -17.12%
DY 5.00 4.95 5.11 3.81 4.44 4.88 0.00 -
P/NAPS 0.67 0.76 0.76 0.94 0.85 0.84 0.97 -5.97%

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