[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -74.91%
YoY- -91.41%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 796,549 765,834 734,800 601,333 573,440 523,094 391,100 60.46%
PBT 13,302 12,620 9,036 3,511 6,301 4,544 -29,368 -
Tax -4,946 -4,774 -6,068 -2,822 -2,954 -3,162 1,432 -
NP 8,356 7,846 2,968 689 3,346 1,382 -27,936 -
-
NP to SH 8,282 7,680 2,724 920 3,666 1,606 -27,912 -
-
Tax Rate 37.18% 37.83% 67.15% 80.38% 46.88% 69.59% - -
Total Cost 788,193 757,988 731,832 600,644 570,093 521,712 419,036 52.20%
-
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,004 19,506 - 3,450 4,600 6,900 - -
Div Payout % 157.01% 253.99% - 375.05% 125.47% 429.69% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02%
NOSH 464,079 464,079 464,079 464,079 464,079 464,079 464,079 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.05% 1.02% 0.40% 0.11% 0.58% 0.26% -7.14% -
ROE 2.73% 2.57% 0.90% 0.30% 1.21% 0.53% -9.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 173.14 166.47 159.72 130.71 124.65 113.70 85.01 60.46%
EPS 1.80 1.66 0.60 0.20 0.80 0.34 -6.08 -
DPS 2.83 4.24 0.00 0.75 1.00 1.50 0.00 -
NAPS 0.66 0.65 0.66 0.66 0.66 0.66 0.65 1.02%
Adjusted Per Share Value based on latest NOSH - 464,079
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 154.66 148.69 142.67 116.75 111.34 101.56 75.94 60.46%
EPS 1.61 1.49 0.53 0.18 0.71 0.31 -5.42 -
DPS 2.52 3.79 0.00 0.67 0.89 1.34 0.00 -
NAPS 0.5895 0.5806 0.5895 0.5895 0.5895 0.5895 0.5806 1.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.62 0.61 0.59 0.63 0.65 0.65 0.65 -
P/RPS 0.36 0.37 0.37 0.48 0.52 0.57 0.76 -39.15%
P/EPS 34.44 36.54 99.65 315.04 81.56 186.20 -10.71 -
EY 2.90 2.74 1.00 0.32 1.23 0.54 -9.33 -
DY 4.56 6.95 0.00 1.19 1.54 2.31 0.00 -
P/NAPS 0.94 0.94 0.89 0.95 0.98 0.98 1.00 -4.03%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 -
Price 0.595 0.615 0.62 0.60 0.63 0.65 0.655 -
P/RPS 0.34 0.37 0.39 0.46 0.51 0.57 0.77 -41.92%
P/EPS 33.05 36.84 104.71 300.04 79.05 186.20 -10.80 -
EY 3.03 2.71 0.96 0.33 1.27 0.54 -9.26 -
DY 4.75 6.89 0.00 1.25 1.59 2.31 0.00 -
P/NAPS 0.90 0.95 0.94 0.91 0.95 0.98 1.01 -7.37%

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