Highlights

[PANSAR] YoY Quarter Result on 2016-03-31 [#4]

Stock [PANSAR]: PANSAR BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     44.17%    YoY -     -18.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 84,817 106,017 89,552 94,527 141,589 86,835 100,477 -2.78%
  YoY % -20.00% 18.39% -5.26% -33.24% 63.06% -13.58% -
  Horiz. % 84.41% 105.51% 89.13% 94.08% 140.92% 86.42% 100.00%
PBT 4,308 2,469 1,204 4,528 6,177 2,013 4,129 0.71%
  YoY % 74.48% 105.07% -73.41% -26.70% 206.86% -51.25% -
  Horiz. % 104.34% 59.80% 29.16% 109.66% 149.60% 48.75% 100.00%
Tax -778 -636 -816 -1,039 -1,912 -519 -1,051 -4.89%
  YoY % -22.33% 22.06% 21.46% 45.66% -268.40% 50.62% -
  Horiz. % 74.02% 60.51% 77.64% 98.86% 181.92% 49.38% 100.00%
NP 3,530 1,833 388 3,489 4,265 1,494 3,078 2.31%
  YoY % 92.58% 372.42% -88.88% -18.19% 185.48% -51.46% -
  Horiz. % 114.68% 59.55% 12.61% 113.35% 138.56% 48.54% 100.00%
NP to SH 3,530 1,833 388 3,489 4,265 1,494 3,078 2.31%
  YoY % 92.58% 372.42% -88.88% -18.19% 185.48% -51.46% -
  Horiz. % 114.68% 59.55% 12.61% 113.35% 138.56% 48.54% 100.00%
Tax Rate 18.06 % 25.76 % 67.77 % 22.95 % 30.95 % 25.78 % 25.45 % -5.55%
  YoY % -29.89% -61.99% 195.29% -25.85% 20.05% 1.30% -
  Horiz. % 70.96% 101.22% 266.29% 90.18% 121.61% 101.30% 100.00%
Total Cost 81,287 104,184 89,164 91,038 137,324 85,341 97,399 -2.97%
  YoY % -21.98% 16.85% -2.06% -33.71% 60.91% -12.38% -
  Horiz. % 83.46% 106.97% 91.55% 93.47% 140.99% 87.62% 100.00%
Net Worth 174,031 174,010 165,199 165,872 162,215 155,047 142,486 3.39%
  YoY % 0.01% 5.33% -0.41% 2.25% 4.62% 8.82% -
  Horiz. % 122.14% 122.12% 115.94% 116.41% 113.85% 108.82% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 174,031 174,010 165,199 165,872 162,215 155,047 142,486 3.39%
  YoY % 0.01% 5.33% -0.41% 2.25% 4.62% 8.82% -
  Horiz. % 122.14% 122.12% 115.94% 116.41% 113.85% 108.82% 100.00%
NOSH 305,318 294,933 280,000 281,140 279,681 281,904 279,385 1.49%
  YoY % 3.52% 5.33% -0.41% 0.52% -0.79% 0.90% -
  Horiz. % 109.28% 105.56% 100.22% 100.63% 100.11% 100.90% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.16 % 1.73 % 0.43 % 3.69 % 3.01 % 1.72 % 3.06 % 5.25%
  YoY % 140.46% 302.33% -88.35% 22.59% 75.00% -43.79% -
  Horiz. % 135.95% 56.54% 14.05% 120.59% 98.37% 56.21% 100.00%
ROE 2.03 % 1.05 % 0.23 % 2.10 % 2.63 % 0.96 % 2.16 % -1.03%
  YoY % 93.33% 356.52% -89.05% -20.15% 173.96% -55.56% -
  Horiz. % 93.98% 48.61% 10.65% 97.22% 121.76% 44.44% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.78 35.95 31.98 33.62 50.63 30.80 35.96 -4.21%
  YoY % -22.73% 12.41% -4.88% -33.60% 64.38% -14.35% -
  Horiz. % 77.25% 99.97% 88.93% 93.49% 140.80% 85.65% 100.00%
EPS 1.16 0.62 0.14 1.25 1.52 0.53 1.10 0.89%
  YoY % 87.10% 342.86% -88.80% -17.76% 186.79% -51.82% -
  Horiz. % 105.45% 56.36% 12.73% 113.64% 138.18% 48.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5700 0.5900 0.5900 0.5900 0.5800 0.5500 0.5100 1.87%
  YoY % -3.39% 0.00% 0.00% 1.72% 5.45% 7.84% -
  Horiz. % 111.76% 115.69% 115.69% 115.69% 113.73% 107.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 462,675
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.33 22.91 19.36 20.43 30.60 18.77 21.72 -2.79%
  YoY % -19.99% 18.34% -5.24% -33.24% 63.03% -13.58% -
  Horiz. % 84.39% 105.48% 89.13% 94.06% 140.88% 86.42% 100.00%
EPS 0.76 0.40 0.08 0.75 0.92 0.32 0.67 2.12%
  YoY % 90.00% 400.00% -89.33% -18.48% 187.50% -52.24% -
  Horiz. % 113.43% 59.70% 11.94% 111.94% 137.31% 47.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3761 0.3761 0.3571 0.3585 0.3506 0.3351 0.3080 3.38%
  YoY % 0.00% 5.32% -0.39% 2.25% 4.63% 8.80% -
  Horiz. % 122.11% 122.11% 115.94% 116.40% 113.83% 108.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.8000 1.1700 0.4150 0.4300 0.4350 0.4950 0.3550 -
P/RPS 2.88 3.25 1.30 1.28 0.86 1.61 0.99 19.47%
  YoY % -11.38% 150.00% 1.56% 48.84% -46.58% 62.63% -
  Horiz. % 290.91% 328.28% 131.31% 129.29% 86.87% 162.63% 100.00%
P/EPS 69.19 188.26 299.48 34.65 28.53 93.40 32.22 13.58%
  YoY % -63.25% -37.14% 764.30% 21.45% -69.45% 189.88% -
  Horiz. % 214.74% 584.30% 929.48% 107.54% 88.55% 289.88% 100.00%
EY 1.45 0.53 0.33 2.89 3.51 1.07 3.10 -11.89%
  YoY % 173.58% 60.61% -88.58% -17.66% 228.04% -65.48% -
  Horiz. % 46.77% 17.10% 10.65% 93.23% 113.23% 34.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 1.98 0.70 0.73 0.75 0.90 0.70 12.24%
  YoY % -29.29% 182.86% -4.11% -2.67% -16.67% 28.57% -
  Horiz. % 200.00% 282.86% 100.00% 104.29% 107.14% 128.57% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 28/05/18 23/05/17 19/05/16 28/05/15 21/05/14 23/05/13 -
Price 0.5000 1.0700 0.4350 0.4500 0.4500 0.4900 0.4150 -
P/RPS 1.80 2.98 1.36 1.34 0.89 1.59 1.15 7.75%
  YoY % -39.60% 119.12% 1.49% 50.56% -44.03% 38.26% -
  Horiz. % 156.52% 259.13% 118.26% 116.52% 77.39% 138.26% 100.00%
P/EPS 43.25 172.16 313.92 36.26 29.51 92.46 37.67 2.33%
  YoY % -74.88% -45.16% 765.75% 22.87% -68.08% 145.45% -
  Horiz. % 114.81% 457.02% 833.34% 96.26% 78.34% 245.45% 100.00%
EY 2.31 0.58 0.32 2.76 3.39 1.08 2.65 -2.26%
  YoY % 298.28% 81.25% -88.41% -18.58% 213.89% -59.25% -
  Horiz. % 87.17% 21.89% 12.08% 104.15% 127.92% 40.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.81 0.74 0.76 0.78 0.89 0.81 1.39%
  YoY % -51.38% 144.59% -2.63% -2.56% -12.36% 9.88% -
  Horiz. % 108.64% 223.46% 91.36% 93.83% 96.30% 109.88% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS