[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -21.05%
YoY- 911.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,035,964 808,126 551,553 269,211 824,473 597,412 382,917 94.04%
PBT 28,392 26,866 17,684 8,977 13,703 9,977 6,310 172.29%
Tax -6,650 -6,196 -4,363 -2,063 -4,758 -3,710 -2,387 97.86%
NP 21,742 20,670 13,321 6,914 8,945 6,267 3,923 212.84%
-
NP to SH 21,886 20,624 13,263 6,891 8,728 6,212 3,840 218.73%
-
Tax Rate 23.42% 23.06% 24.67% 22.98% 34.72% 37.19% 37.83% -
Total Cost 1,014,222 787,456 538,232 262,297 815,528 591,145 378,994 92.63%
-
Net Worth 325,965 325,965 316,652 315,891 309,272 303,637 299,037 5.91%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 1,629 1,629 1,629 - 9,785 9,753 9,753 -69.63%
Div Payout % 7.45% 7.90% 12.29% - 112.12% 157.01% 253.99% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 325,965 325,965 316,652 315,891 309,272 303,637 299,037 5.91%
NOSH 469,688 469,688 469,688 469,688 467,253 464,079 464,079 0.80%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.10% 2.56% 2.42% 2.57% 1.08% 1.05% 1.02% -
ROE 6.71% 6.33% 4.19% 2.18% 2.82% 2.05% 1.28% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 222.47 173.54 118.44 57.95 178.61 129.86 83.23 92.48%
EPS 4.70 4.43 2.85 1.48 1.90 1.35 0.83 217.36%
DPS 0.35 0.35 0.35 0.00 2.12 2.12 2.12 -69.87%
NAPS 0.70 0.70 0.68 0.68 0.67 0.66 0.65 5.05%
Adjusted Per Share Value based on latest NOSH - 469,688
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 201.05 156.84 107.04 52.25 160.01 115.94 74.31 94.04%
EPS 4.25 4.00 2.57 1.34 1.69 1.21 0.75 217.51%
DPS 0.32 0.32 0.32 0.00 1.90 1.89 1.89 -69.36%
NAPS 0.6326 0.6326 0.6145 0.6131 0.6002 0.5893 0.5804 5.90%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.64 0.68 0.65 0.58 0.58 0.62 0.61 -
P/RPS 0.29 0.39 0.55 1.00 0.32 0.48 0.73 -45.92%
P/EPS 13.62 15.35 22.82 39.10 30.67 45.92 73.08 -67.33%
EY 7.34 6.51 4.38 2.56 3.26 2.18 1.37 205.87%
DY 0.55 0.51 0.54 0.00 3.66 3.42 3.48 -70.73%
P/NAPS 0.91 0.97 0.96 0.85 0.87 0.94 0.94 -2.13%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 26/02/24 17/11/23 23/08/23 26/05/23 22/02/23 23/11/22 -
Price 0.605 0.625 0.65 0.575 0.575 0.595 0.615 -
P/RPS 0.27 0.36 0.55 0.99 0.32 0.46 0.74 -48.90%
P/EPS 12.87 14.11 22.82 38.76 30.41 44.07 73.68 -68.71%
EY 7.77 7.09 4.38 2.58 3.29 2.27 1.36 219.24%
DY 0.58 0.56 0.54 0.00 3.69 3.56 3.45 -69.50%
P/NAPS 0.86 0.89 0.96 0.85 0.86 0.90 0.95 -6.41%

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