[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 5.38%
YoY- 848.7%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,077,501 1,103,106 1,076,844 824,473 796,549 765,834 734,800 28.98%
PBT 35,821 35,368 35,908 13,703 13,302 12,620 9,036 149.85%
Tax -8,261 -8,726 -8,252 -4,758 -4,946 -4,774 -6,068 22.76%
NP 27,560 26,642 27,656 8,945 8,356 7,846 2,968 339.99%
-
NP to SH 27,498 26,526 27,564 8,728 8,282 7,680 2,724 365.12%
-
Tax Rate 23.06% 24.67% 22.98% 34.72% 37.18% 37.83% 67.15% -
Total Cost 1,049,941 1,076,464 1,049,188 815,528 788,193 757,988 731,832 27.12%
-
Net Worth 325,965 316,652 315,891 309,272 303,637 299,037 303,637 4.83%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,173 3,259 - 9,785 13,004 19,506 - -
Div Payout % 7.90% 12.29% - 112.12% 157.01% 253.99% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 325,965 316,652 315,891 309,272 303,637 299,037 303,637 4.83%
NOSH 469,688 469,688 469,688 467,253 464,079 464,079 464,079 0.80%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.56% 2.42% 2.57% 1.08% 1.05% 1.02% 0.40% -
ROE 8.44% 8.38% 8.73% 2.82% 2.73% 2.57% 0.90% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 231.39 236.89 231.81 178.61 173.14 166.47 159.72 27.94%
EPS 5.91 5.70 5.92 1.90 1.80 1.66 0.60 357.59%
DPS 0.47 0.70 0.00 2.12 2.83 4.24 0.00 -
NAPS 0.70 0.68 0.68 0.67 0.66 0.65 0.66 3.98%
Adjusted Per Share Value based on latest NOSH - 467,253
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 209.21 214.18 209.08 160.08 154.66 148.69 142.67 28.98%
EPS 5.34 5.15 5.35 1.69 1.61 1.49 0.53 364.53%
DPS 0.42 0.63 0.00 1.90 2.52 3.79 0.00 -
NAPS 0.6329 0.6148 0.6133 0.6005 0.5895 0.5806 0.5895 4.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.68 0.65 0.58 0.58 0.62 0.61 0.59 -
P/RPS 0.29 0.27 0.25 0.32 0.36 0.37 0.37 -14.95%
P/EPS 11.52 11.41 9.77 30.67 34.44 36.54 99.65 -76.17%
EY 8.68 8.76 10.23 3.26 2.90 2.74 1.00 320.69%
DY 0.69 1.08 0.00 3.66 4.56 6.95 0.00 -
P/NAPS 0.97 0.96 0.85 0.87 0.94 0.94 0.89 5.88%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 17/11/23 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 -
Price 0.625 0.65 0.575 0.575 0.595 0.615 0.62 -
P/RPS 0.27 0.27 0.25 0.32 0.34 0.37 0.39 -21.68%
P/EPS 10.58 11.41 9.69 30.41 33.05 36.84 104.71 -78.21%
EY 9.45 8.76 10.32 3.29 3.03 2.71 0.96 357.40%
DY 0.75 1.08 0.00 3.69 4.75 6.89 0.00 -
P/NAPS 0.89 0.96 0.85 0.86 0.90 0.95 0.94 -3.56%

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