Highlights

[PANSAR] QoQ Quarter Result on 2017-09-30 [#2]

Stock [PANSAR]: PANSAR BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     21.50%    YoY -     188.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 97,145 106,017 93,111 97,056 90,346 89,552 85,889 8.58%
  QoQ % -8.37% 13.86% -4.06% 7.43% 0.89% 4.26% -
  Horiz. % 113.11% 123.43% 108.41% 113.00% 105.19% 104.26% 100.00%
PBT 3,135 2,469 3,257 3,230 2,627 1,204 2,321 22.26%
  QoQ % 26.97% -24.19% 0.84% 22.95% 118.19% -48.13% -
  Horiz. % 135.07% 106.38% 140.33% 139.16% 113.18% 51.87% 100.00%
Tax -756 -636 -900 -732 -571 -816 -903 -11.20%
  QoQ % -18.87% 29.33% -22.95% -28.20% 30.02% 9.63% -
  Horiz. % 83.72% 70.43% 99.67% 81.06% 63.23% 90.37% 100.00%
NP 2,379 1,833 2,357 2,498 2,056 388 1,418 41.33%
  QoQ % 29.79% -22.23% -5.64% 21.50% 429.90% -72.64% -
  Horiz. % 167.77% 129.27% 166.22% 176.16% 144.99% 27.36% 100.00%
NP to SH 2,379 1,833 2,357 2,498 2,056 388 1,418 41.33%
  QoQ % 29.79% -22.23% -5.64% 21.50% 429.90% -72.64% -
  Horiz. % 167.77% 129.27% 166.22% 176.16% 144.99% 27.36% 100.00%
Tax Rate 24.11 % 25.76 % 27.63 % 22.66 % 21.74 % 67.77 % 38.91 % -27.38%
  QoQ % -6.41% -6.77% 21.93% 4.23% -67.92% 74.17% -
  Horiz. % 61.96% 66.20% 71.01% 58.24% 55.87% 174.17% 100.00%
Total Cost 94,766 104,184 90,754 94,558 88,290 89,164 84,471 7.99%
  QoQ % -9.04% 14.80% -4.02% 7.10% -0.98% 5.56% -
  Horiz. % 112.19% 123.34% 107.44% 111.94% 104.52% 105.56% 100.00%
Net Worth 184,800 174,010 168,000 168,000 168,000 165,199 165,199 7.78%
  QoQ % 6.20% 3.58% 0.00% 0.00% 1.69% 0.00% -
  Horiz. % 111.86% 105.33% 101.69% 101.69% 101.69% 100.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 2,800 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 112.09 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 184,800 174,010 168,000 168,000 168,000 165,199 165,199 7.78%
  QoQ % 6.20% 3.58% 0.00% 0.00% 1.69% 0.00% -
  Horiz. % 111.86% 105.33% 101.69% 101.69% 101.69% 100.00% 100.00%
NOSH 308,000 294,933 280,000 280,000 280,000 280,000 280,000 6.58%
  QoQ % 4.43% 5.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 105.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.45 % 1.73 % 2.53 % 2.57 % 2.28 % 0.43 % 1.65 % 30.25%
  QoQ % 41.62% -31.62% -1.56% 12.72% 430.23% -73.94% -
  Horiz. % 148.48% 104.85% 153.33% 155.76% 138.18% 26.06% 100.00%
ROE 1.29 % 1.05 % 1.40 % 1.49 % 1.22 % 0.23 % 0.86 % 31.13%
  QoQ % 22.86% -25.00% -6.04% 22.13% 430.43% -73.26% -
  Horiz. % 150.00% 122.09% 162.79% 173.26% 141.86% 26.74% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.54 35.95 33.25 34.66 32.27 31.98 30.67 1.89%
  QoQ % -12.27% 8.12% -4.07% 7.41% 0.91% 4.27% -
  Horiz. % 102.84% 117.22% 108.41% 113.01% 105.22% 104.27% 100.00%
EPS 0.77 0.62 0.84 0.89 0.73 0.14 0.51 31.71%
  QoQ % 24.19% -26.19% -5.62% 21.92% 421.43% -72.55% -
  Horiz. % 150.98% 121.57% 164.71% 174.51% 143.14% 27.45% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6000 0.5900 0.6000 0.6000 0.6000 0.5900 0.5900 1.13%
  QoQ % 1.69% -1.67% 0.00% 0.00% 1.69% 0.00% -
  Horiz. % 101.69% 100.00% 101.69% 101.69% 101.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 462,675
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.00 22.91 20.12 20.98 19.53 19.36 18.56 8.61%
  QoQ % -8.34% 13.87% -4.10% 7.42% 0.88% 4.31% -
  Horiz. % 113.15% 123.44% 108.41% 113.04% 105.23% 104.31% 100.00%
EPS 0.51 0.40 0.51 0.54 0.44 0.08 0.31 39.49%
  QoQ % 27.50% -21.57% -5.56% 22.73% 450.00% -74.19% -
  Horiz. % 164.52% 129.03% 164.52% 174.19% 141.94% 25.81% 100.00%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3994 0.3761 0.3631 0.3631 0.3631 0.3571 0.3571 7.77%
  QoQ % 6.20% 3.58% 0.00% 0.00% 1.68% 0.00% -
  Horiz. % 111.85% 105.32% 101.68% 101.68% 101.68% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8800 1.1700 0.4000 0.4000 0.4100 0.4150 0.4000 -
P/RPS 2.79 3.25 1.20 1.15 1.27 1.30 1.30 66.62%
  QoQ % -14.15% 170.83% 4.35% -9.45% -2.31% 0.00% -
  Horiz. % 214.62% 250.00% 92.31% 88.46% 97.69% 100.00% 100.00%
P/EPS 113.93 188.26 47.52 44.84 55.84 299.48 78.98 27.75%
  QoQ % -39.48% 296.17% 5.98% -19.70% -81.35% 279.18% -
  Horiz. % 144.25% 238.36% 60.17% 56.77% 70.70% 379.18% 100.00%
EY 0.88 0.53 2.10 2.23 1.79 0.33 1.27 -21.75%
  QoQ % 66.04% -74.76% -5.83% 24.58% 442.42% -74.02% -
  Horiz. % 69.29% 41.73% 165.35% 175.59% 140.94% 25.98% 100.00%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.47 1.98 0.67 0.67 0.68 0.70 0.68 67.42%
  QoQ % -25.76% 195.52% 0.00% -1.47% -2.86% 2.94% -
  Horiz. % 216.18% 291.18% 98.53% 98.53% 100.00% 102.94% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 27/02/18 24/11/17 23/08/17 23/05/17 23/02/17 -
Price 0.8400 1.0700 0.8250 0.4150 0.4000 0.4350 0.4200 -
P/RPS 2.66 2.98 2.48 1.20 1.24 1.36 1.37 55.82%
  QoQ % -10.74% 20.16% 106.67% -3.23% -8.82% -0.73% -
  Horiz. % 194.16% 217.52% 181.02% 87.59% 90.51% 99.27% 100.00%
P/EPS 108.75 172.16 98.01 46.52 54.47 313.92 82.93 19.87%
  QoQ % -36.83% 75.66% 110.68% -14.60% -82.65% 278.54% -
  Horiz. % 131.13% 207.60% 118.18% 56.10% 65.68% 378.54% 100.00%
EY 0.92 0.58 1.02 2.15 1.84 0.32 1.21 -16.74%
  QoQ % 58.62% -43.14% -52.56% 16.85% 475.00% -73.55% -
  Horiz. % 76.03% 47.93% 84.30% 177.69% 152.07% 26.45% 100.00%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.40 1.81 1.37 0.69 0.67 0.74 0.71 57.44%
  QoQ % -22.65% 32.12% 98.55% 2.99% -9.46% 4.23% -
  Horiz. % 197.18% 254.93% 192.96% 97.18% 94.37% 104.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 
PARTNERS & BROKERS