[PANSAR] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.89%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 363,870 407,458 395,022 439,432 421,489 396,096 96,236 24.79%
PBT 11,242 12,182 16,765 21,239 21,384 26,957 6,854 8.58%
Tax -3,262 -3,528 -4,652 -5,461 -5,547 -6,847 -1,652 11.99%
NP 7,980 8,654 12,113 15,778 15,837 20,110 5,202 7.38%
-
NP to SH 7,980 8,654 12,113 15,778 15,837 20,110 5,202 7.38%
-
Tax Rate 29.02% 28.96% 27.75% 25.71% 25.94% 25.40% 24.10% -
Total Cost 355,890 398,804 382,909 423,654 405,652 375,986 91,034 25.48%
-
Net Worth 165,199 163,209 156,735 150,741 140,217 129,188 104,040 8.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,593 6,249 6,300 5,601 5,587 5,603 - -
Div Payout % 70.09% 72.22% 52.01% 35.50% 35.28% 27.86% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 165,199 163,209 156,735 150,741 140,217 129,188 104,040 8.00%
NOSH 280,000 281,395 279,885 279,151 280,434 280,844 260,100 1.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.19% 2.12% 3.07% 3.59% 3.76% 5.08% 5.41% -
ROE 4.83% 5.30% 7.73% 10.47% 11.29% 15.57% 5.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 129.95 144.80 141.14 157.42 150.30 141.04 37.00 23.26%
EPS 2.85 3.08 4.33 5.65 5.65 7.16 2.00 6.07%
DPS 2.00 2.25 2.25 2.00 2.00 2.00 0.00 -
NAPS 0.59 0.58 0.56 0.54 0.50 0.46 0.40 6.68%
Adjusted Per Share Value based on latest NOSH - 279,151
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.66 79.12 76.70 85.33 81.84 76.91 18.69 24.78%
EPS 1.55 1.68 2.35 3.06 3.08 3.90 1.01 7.39%
DPS 1.09 1.21 1.22 1.09 1.08 1.09 0.00 -
NAPS 0.3208 0.3169 0.3043 0.2927 0.2723 0.2509 0.202 8.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.435 0.43 0.47 0.38 0.47 0.50 -
P/RPS 0.31 0.30 0.30 0.30 0.25 0.33 1.35 -21.72%
P/EPS 14.04 14.14 9.94 8.32 6.73 6.56 25.00 -9.16%
EY 7.13 7.07 10.06 12.03 14.86 15.24 4.00 10.10%
DY 5.00 5.17 5.23 4.26 5.26 4.26 0.00 -
P/NAPS 0.68 0.75 0.77 0.87 0.76 1.02 1.25 -9.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 13/02/15 27/02/14 22/02/13 17/02/12 24/02/11 -
Price 0.42 0.42 0.45 0.49 0.38 0.47 0.49 -
P/RPS 0.32 0.29 0.32 0.31 0.25 0.33 1.32 -21.01%
P/EPS 14.74 13.66 10.40 8.67 6.73 6.56 24.50 -8.11%
EY 6.79 7.32 9.62 11.53 14.86 15.24 4.08 8.85%
DY 4.76 5.36 5.00 4.08 5.26 4.26 0.00 -
P/NAPS 0.71 0.72 0.80 0.91 0.76 1.02 1.23 -8.74%

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