[PANSAR] QoQ Cumulative 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- 40.5%
YoY- 848.7%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 808,126 551,553 269,211 824,473 597,412 382,917 183,700 167.75%
PBT 26,866 17,684 8,977 13,703 9,977 6,310 2,259 418.67%
Tax -6,196 -4,363 -2,063 -4,758 -3,710 -2,387 -1,517 154.86%
NP 20,670 13,321 6,914 8,945 6,267 3,923 742 813.39%
-
NP to SH 20,624 13,263 6,891 8,728 6,212 3,840 681 865.57%
-
Tax Rate 23.06% 24.67% 22.98% 34.72% 37.19% 37.83% 67.15% -
Total Cost 787,456 538,232 262,297 815,528 591,145 378,994 182,958 163.89%
-
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 1,629 1,629 - 9,785 9,753 9,753 - -
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 6.33% 4.19% 2.18% 2.82% 2.05% 1.28% 0.22% -
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 173.54 118.44 57.95 178.61 129.86 83.23 39.93 165.60%
EPS 4.43 2.85 1.48 1.90 1.35 0.83 0.15 849.57%
DPS 0.35 0.35 0.00 2.12 2.12 2.12 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 160.05 109.24 53.32 163.29 118.32 75.84 36.38 167.76%
EPS 4.08 2.63 1.36 1.73 1.23 0.76 0.13 888.74%
DPS 0.32 0.32 0.00 1.94 1.93 1.93 0.00 -
NAPS 0.6456 0.6271 0.6256 0.6125 0.6014 0.5922 0.6014 4.82%
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 0.39 0.55 1.00 0.32 0.48 0.73 1.48 -58.79%
P/EPS 15.35 22.82 39.10 30.67 45.92 73.08 398.58 -88.52%
EY 6.51 4.38 2.56 3.26 2.18 1.37 0.25 773.33%
DY 0.51 0.54 0.00 3.66 3.42 3.48 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 0.36 0.55 0.99 0.32 0.46 0.74 1.55 -62.11%
P/EPS 14.11 22.82 38.76 30.41 44.07 73.68 418.85 -89.50%
EY 7.09 4.38 2.58 3.29 2.27 1.36 0.24 849.75%
DY 0.56 0.54 0.00 3.69 3.56 3.45 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