[PANSAR] YoY TTM Result on 31-Mar-2017 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -38.86%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 338,680 367,982 386,530 358,895 360,396 449,776 425,790 -3.73%
PBT 9,967 10,541 11,583 7,918 10,533 20,929 19,123 -10.28%
Tax -2,617 -2,483 -2,839 -3,039 -2,655 -6,045 -4,929 -10.00%
NP 7,350 8,058 8,744 4,879 7,878 14,884 14,194 -10.37%
-
NP to SH 7,350 8,058 8,744 4,879 7,878 14,884 14,194 -10.37%
-
Tax Rate 26.26% 23.56% 24.51% 38.38% 25.21% 28.88% 25.78% -
Total Cost 331,330 359,924 377,786 354,016 352,518 434,892 411,596 -3.54%
-
Net Worth 178,611 174,031 174,010 165,199 165,872 162,215 155,047 2.38%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 4,579 4,620 2,800 5,593 6,249 6,300 5,601 -3.29%
Div Payout % 62.31% 57.33% 32.02% 114.65% 79.33% 42.33% 39.46% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 178,611 174,031 174,010 165,199 165,872 162,215 155,047 2.38%
NOSH 462,000 308,000 308,000 280,000 281,140 279,681 281,904 8.57%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.17% 2.19% 2.26% 1.36% 2.19% 3.31% 3.33% -
ROE 4.12% 4.63% 5.02% 2.95% 4.75% 9.18% 9.15% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 73.95 120.52 131.06 128.18 128.19 160.82 151.04 -11.21%
EPS 1.60 2.64 2.96 1.74 2.80 5.32 5.04 -17.39%
DPS 1.00 1.50 0.95 2.00 2.25 2.25 2.00 -10.90%
NAPS 0.39 0.57 0.59 0.59 0.59 0.58 0.55 -5.56%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.76 71.45 75.06 69.69 69.98 87.34 82.68 -3.74%
EPS 1.43 1.56 1.70 0.95 1.53 2.89 2.76 -10.37%
DPS 0.89 0.90 0.54 1.09 1.21 1.22 1.09 -3.31%
NAPS 0.3468 0.3379 0.3379 0.3208 0.3221 0.315 0.3011 2.38%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.63 0.80 1.17 0.415 0.43 0.435 0.495 -
P/RPS 0.85 0.66 0.89 0.32 0.34 0.27 0.33 17.06%
P/EPS 39.26 30.31 39.46 23.82 15.35 8.17 9.83 25.93%
EY 2.55 3.30 2.53 4.20 6.52 12.23 10.17 -20.57%
DY 1.59 1.87 0.81 4.82 5.23 5.17 4.04 -14.38%
P/NAPS 1.62 1.40 1.98 0.70 0.73 0.75 0.90 10.28%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 24/05/19 28/05/18 23/05/17 19/05/16 28/05/15 21/05/14 -
Price 0.915 0.50 1.07 0.435 0.45 0.45 0.49 -
P/RPS 1.24 0.41 0.82 0.34 0.35 0.28 0.32 25.30%
P/EPS 57.01 18.95 36.09 24.96 16.06 8.46 9.73 34.23%
EY 1.75 5.28 2.77 4.01 6.23 11.83 10.28 -25.53%
DY 1.09 3.00 0.89 4.60 5.00 5.00 4.08 -19.73%
P/NAPS 2.35 0.88 1.81 0.74 0.76 0.78 0.89 17.54%

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