[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -25.98%
YoY- 109.76%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 824,473 597,412 382,917 183,700 601,333 430,080 261,547 115.14%
PBT 13,703 9,977 6,310 2,259 3,511 4,726 2,272 231.70%
Tax -4,758 -3,710 -2,387 -1,517 -2,822 -2,216 -1,581 108.58%
NP 8,945 6,267 3,923 742 689 2,510 691 452.17%
-
NP to SH 8,728 6,212 3,840 681 920 2,750 803 391.39%
-
Tax Rate 34.72% 37.19% 37.83% 67.15% 80.38% 46.89% 69.59% -
Total Cost 815,528 591,145 378,994 182,958 600,644 427,570 260,856 113.95%
-
Net Worth 309,272 303,637 299,037 303,637 303,637 303,637 303,637 1.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 9,785 9,753 9,753 - 3,450 3,450 3,450 100.49%
Div Payout % 112.12% 157.01% 253.99% - 375.05% 125.47% 429.69% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 309,272 303,637 299,037 303,637 303,637 303,637 303,637 1.23%
NOSH 467,253 464,079 464,079 464,079 464,079 464,079 464,079 0.45%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.08% 1.05% 1.02% 0.40% 0.11% 0.58% 0.26% -
ROE 2.82% 2.05% 1.28% 0.22% 0.30% 0.91% 0.26% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 178.61 129.86 83.23 39.93 130.71 93.48 56.85 114.66%
EPS 1.90 1.35 0.83 0.15 0.20 0.60 0.17 400.62%
DPS 2.12 2.12 2.12 0.00 0.75 0.75 0.75 100.04%
NAPS 0.67 0.66 0.65 0.66 0.66 0.66 0.66 1.00%
Adjusted Per Share Value based on latest NOSH - 464,079
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 163.28 118.31 75.83 36.38 119.09 85.17 51.80 115.13%
EPS 1.73 1.23 0.76 0.13 0.18 0.54 0.16 389.68%
DPS 1.94 1.93 1.93 0.00 0.68 0.68 0.68 101.28%
NAPS 0.6125 0.6013 0.5922 0.6013 0.6013 0.6013 0.6013 1.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.58 0.62 0.61 0.59 0.63 0.65 0.65 -
P/RPS 0.32 0.48 0.73 1.48 0.48 0.70 1.14 -57.16%
P/EPS 30.67 45.92 73.08 398.58 315.04 108.74 372.40 -81.09%
EY 3.26 2.18 1.37 0.25 0.32 0.92 0.27 427.10%
DY 3.66 3.42 3.48 0.00 1.19 1.15 1.15 116.51%
P/NAPS 0.87 0.94 0.94 0.89 0.95 0.98 0.98 -7.63%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 -
Price 0.575 0.595 0.615 0.62 0.60 0.63 0.65 -
P/RPS 0.32 0.46 0.74 1.55 0.46 0.67 1.14 -57.16%
P/EPS 30.41 44.07 73.68 418.85 300.04 105.39 372.40 -81.20%
EY 3.29 2.27 1.36 0.24 0.33 0.95 0.27 430.33%
DY 3.69 3.56 3.45 0.00 1.25 1.19 1.15 117.70%
P/NAPS 0.86 0.90 0.95 0.94 0.91 0.95 0.98 -8.34%

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