[PANSAR] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 105.75%
YoY- 586.67%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 734,800 601,333 573,440 523,094 391,100 303,995 300,414 81.83%
PBT 9,036 3,511 6,301 4,544 -29,368 12,000 11,553 -15.14%
Tax -6,068 -2,822 -2,954 -3,162 1,432 -1,230 -2,085 104.24%
NP 2,968 689 3,346 1,382 -27,936 10,770 9,468 -53.95%
-
NP to SH 2,724 920 3,666 1,606 -27,912 10,706 9,333 -56.09%
-
Tax Rate 67.15% 80.38% 46.88% 69.59% - 10.25% 18.05% -
Total Cost 731,832 600,644 570,093 521,712 419,036 293,225 290,946 85.26%
-
Net Worth 303,637 303,637 303,637 303,637 299,031 302,756 178,874 42.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 3,450 4,600 6,900 - 6,880 9,173 -
Div Payout % - 375.05% 125.47% 429.69% - 64.27% 98.28% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 303,637 303,637 303,637 303,637 299,031 302,756 178,874 42.43%
NOSH 464,079 464,079 464,079 464,079 464,079 462,825 462,675 0.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.40% 0.11% 0.58% 0.26% -7.14% 3.54% 3.15% -
ROE 0.90% 0.30% 1.21% 0.53% -9.33% 3.54% 5.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 159.72 130.71 124.65 113.70 85.01 66.27 65.50 81.46%
EPS 0.60 0.20 0.80 0.34 -6.08 2.34 2.04 -55.87%
DPS 0.00 0.75 1.00 1.50 0.00 1.50 2.00 -
NAPS 0.66 0.66 0.66 0.66 0.65 0.66 0.39 42.14%
Adjusted Per Share Value based on latest NOSH - 464,079
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 142.61 116.70 111.29 101.52 75.90 59.00 58.30 81.84%
EPS 0.53 0.18 0.71 0.31 -5.42 2.08 1.81 -56.00%
DPS 0.00 0.67 0.89 1.34 0.00 1.34 1.78 -
NAPS 0.5893 0.5893 0.5893 0.5893 0.5803 0.5876 0.3472 42.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.59 0.63 0.65 0.65 0.65 0.74 0.745 -
P/RPS 0.37 0.48 0.52 0.57 0.76 1.12 1.14 -52.86%
P/EPS 99.65 315.04 81.56 186.20 -10.71 31.71 36.61 95.30%
EY 1.00 0.32 1.23 0.54 -9.33 3.15 2.73 -48.89%
DY 0.00 1.19 1.54 2.31 0.00 2.03 2.68 -
P/NAPS 0.89 0.95 0.98 0.98 1.00 1.12 1.91 -39.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.62 0.60 0.63 0.65 0.655 0.68 0.855 -
P/RPS 0.39 0.46 0.51 0.57 0.77 1.03 1.31 -55.51%
P/EPS 104.71 300.04 79.05 186.20 -10.80 29.14 42.02 84.11%
EY 0.96 0.33 1.27 0.54 -9.26 3.43 2.38 -45.49%
DY 0.00 1.25 1.59 2.31 0.00 2.21 2.34 -
P/NAPS 0.94 0.91 0.95 0.98 1.01 1.03 2.19 -43.18%

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