[PANSAR] QoQ Quarter Result on 30-Sep-2022 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 363.73%
YoY- -59.41%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 269,211 227,062 214,495 199,217 183,700 171,253 168,533 36.76%
PBT 8,977 3,726 3,667 4,051 2,259 -1,215 2,455 137.91%
Tax -2,063 -1,048 -1,323 -870 -1,517 -607 -635 119.83%
NP 6,914 2,678 2,344 3,181 742 -1,822 1,820 144.06%
-
NP to SH 6,891 2,516 2,372 3,158 681 -1,831 1,949 132.62%
-
Tax Rate 22.98% 28.13% 36.08% 21.48% 67.15% - 25.87% -
Total Cost 262,297 224,384 212,151 196,036 182,958 173,075 166,713 35.38%
-
Net Worth 315,891 309,272 303,637 299,037 303,637 303,637 303,637 2.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 9,753 - - - -
Div Payout % - - - 308.84% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,891 309,272 303,637 299,037 303,637 303,637 303,637 2.68%
NOSH 469,688 467,253 464,079 464,079 464,079 464,079 464,079 0.80%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.57% 1.18% 1.09% 1.60% 0.40% -1.06% 1.08% -
ROE 2.18% 0.81% 0.78% 1.06% 0.22% -0.60% 0.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.95 49.19 46.62 43.30 39.93 37.22 36.63 35.88%
EPS 1.48 0.55 0.52 0.69 0.15 -0.40 0.42 132.10%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 0.65 0.66 0.66 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 464,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 53.32 44.97 42.48 39.46 36.38 33.92 33.38 36.76%
EPS 1.36 0.50 0.47 0.63 0.13 -0.36 0.39 130.48%
DPS 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
NAPS 0.6256 0.6125 0.6014 0.5922 0.6014 0.6014 0.6014 2.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.58 0.58 0.62 0.61 0.59 0.63 0.65 -
P/RPS 1.00 1.18 1.33 1.41 1.48 1.69 1.77 -31.72%
P/EPS 39.10 106.41 120.25 88.86 398.58 -158.29 153.43 -59.90%
EY 2.56 0.94 0.83 1.13 0.25 -0.63 0.65 150.01%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.94 0.94 0.89 0.95 0.98 -9.07%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 -
Price 0.575 0.575 0.595 0.615 0.62 0.60 0.63 -
P/RPS 0.99 1.17 1.28 1.42 1.55 1.61 1.72 -30.87%
P/EPS 38.76 105.49 115.40 89.59 418.85 -150.76 148.71 -59.29%
EY 2.58 0.95 0.87 1.12 0.24 -0.66 0.67 146.28%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.90 0.95 0.94 0.91 0.95 -7.16%

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