[PANSAR] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -74.95%
YoY- -72.8%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 199,217 183,700 171,253 168,533 163,772 97,775 78,684 85.65%
PBT 4,051 2,259 -1,215 2,455 9,614 -7,342 3,336 13.80%
Tax -870 -1,517 -607 -635 -1,938 358 334 -
NP 3,181 742 -1,822 1,820 7,676 -6,984 3,670 -9.08%
-
NP to SH 3,158 681 -1,831 1,949 7,781 -6,978 3,707 -10.12%
-
Tax Rate 21.48% 67.15% - 25.87% 20.16% - -10.01% -
Total Cost 196,036 182,958 173,075 166,713 156,096 104,759 75,014 89.61%
-
Net Worth 299,037 303,637 303,637 303,637 303,637 299,031 302,756 -0.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,753 - - - 3,450 - - -
Div Payout % 308.84% - - - 44.34% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 299,037 303,637 303,637 303,637 303,637 299,031 302,756 -0.81%
NOSH 464,079 464,079 464,079 464,079 464,079 464,079 462,825 0.18%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.60% 0.40% -1.06% 1.08% 4.69% -7.14% 4.66% -
ROE 1.06% 0.22% -0.60% 0.64% 2.56% -2.33% 1.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 43.30 39.93 37.22 36.63 35.60 21.25 17.15 85.31%
EPS 0.69 0.15 -0.40 0.42 1.69 -1.52 0.81 -10.12%
DPS 2.12 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.65 0.66 0.66 0.66 0.66 0.65 0.66 -1.01%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 38.68 35.67 33.25 32.72 31.80 18.98 15.28 85.63%
EPS 0.61 0.13 -0.36 0.38 1.51 -1.35 0.72 -10.45%
DPS 1.89 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.5806 0.5895 0.5895 0.5895 0.5895 0.5806 0.5878 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.61 0.59 0.63 0.65 0.65 0.65 0.74 -
P/RPS 1.41 1.48 1.69 1.77 1.83 3.06 4.31 -52.48%
P/EPS 88.86 398.58 -158.29 153.43 38.43 -42.85 91.57 -1.98%
EY 1.13 0.25 -0.63 0.65 2.60 -2.33 1.09 2.42%
DY 3.48 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.94 0.89 0.95 0.98 0.98 1.00 1.12 -11.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 27/05/21 -
Price 0.615 0.62 0.60 0.63 0.65 0.655 0.68 -
P/RPS 1.42 1.55 1.61 1.72 1.83 3.08 3.96 -49.49%
P/EPS 89.59 418.85 -150.76 148.71 38.43 -43.18 84.15 4.26%
EY 1.12 0.24 -0.66 0.67 2.60 -2.32 1.19 -3.95%
DY 3.45 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.95 0.94 0.91 0.95 0.98 1.01 1.03 -5.24%

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