[PANSAR] YoY TTM 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- -0.98%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 362,843 371,418 415,399 411,670 434,386 427,816 373,025 -0.45%
PBT 9,387 12,152 12,308 19,633 19,925 22,190 28,094 -16.68%
Tax -3,022 -3,170 -3,639 -5,349 -4,883 -5,898 -7,107 -13.27%
NP 6,365 8,982 8,669 14,284 15,042 16,292 20,987 -18.01%
-
NP to SH 6,365 8,982 8,669 14,284 15,042 16,292 20,987 -18.01%
-
Tax Rate 32.19% 26.09% 29.57% 27.24% 24.51% 26.58% 25.30% -
Total Cost 356,478 362,436 406,730 397,386 419,344 411,524 352,038 0.20%
-
Net Worth 168,000 162,212 158,320 154,000 148,434 136,888 126,069 4.89%
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 5,593 6,249 6,300 5,601 5,587 5,603 -10.90%
Div Payout % 43.99% 62.28% 72.09% 44.11% 37.24% 34.29% 26.70% -
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 168,000 162,212 158,320 154,000 148,434 136,888 126,069 4.89%
NOSH 280,000 279,677 277,755 280,000 280,064 279,365 280,154 -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 1.75% 2.42% 2.09% 3.47% 3.46% 3.81% 5.63% -
ROE 3.79% 5.54% 5.48% 9.28% 10.13% 11.90% 16.65% -
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 129.59 132.80 149.56 147.03 155.10 153.14 133.15 -0.45%
EPS 2.27 3.21 3.12 5.10 5.37 5.83 7.49 -18.02%
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 70.42 72.08 80.62 79.89 84.30 83.03 72.39 -0.45%
EPS 1.24 1.74 1.68 2.77 2.92 3.16 4.07 -17.95%
DPS 0.54 1.09 1.21 1.22 1.09 1.08 1.09 -11.03%
NAPS 0.326 0.3148 0.3073 0.2989 0.2881 0.2657 0.2447 4.89%
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 0.31 0.32 0.28 0.34 0.30 0.28 0.31 0.00%
P/EPS 17.60 13.08 13.62 9.70 8.56 7.37 5.54 21.22%
EY 5.68 7.65 7.34 10.31 11.68 13.56 18.05 -17.51%
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 0.32 0.30 0.30 0.32 0.33 0.25 0.35 -1.48%
P/EPS 18.26 12.46 14.42 9.31 9.50 6.52 6.27 19.48%
EY 5.48 8.03 6.94 10.74 10.53 15.35 15.94 -16.28%
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