[PANSAR] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -24.89%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 282,342 269,211 227,062 214,495 199,217 183,700 171,253 39.51%
PBT 8,706 8,977 3,726 3,667 4,051 2,259 -1,215 -
Tax -2,300 -2,063 -1,048 -1,323 -870 -1,517 -607 142.85%
NP 6,406 6,914 2,678 2,344 3,181 742 -1,822 -
-
NP to SH 6,371 6,891 2,516 2,372 3,158 681 -1,831 -
-
Tax Rate 26.42% 22.98% 28.13% 36.08% 21.48% 67.15% - -
Total Cost 275,936 262,297 224,384 212,151 196,036 182,958 173,075 36.43%
-
Net Worth 316,652 315,891 309,272 303,637 299,037 303,637 303,637 2.83%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,629 - - - 9,753 - - -
Div Payout % 25.58% - - - 308.84% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 316,652 315,891 309,272 303,637 299,037 303,637 303,637 2.83%
NOSH 469,688 469,688 467,253 464,079 464,079 464,079 464,079 0.80%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.27% 2.57% 1.18% 1.09% 1.60% 0.40% -1.06% -
ROE 2.01% 2.18% 0.81% 0.78% 1.06% 0.22% -0.60% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 60.63 57.95 49.19 46.62 43.30 39.93 37.22 38.40%
EPS 1.37 1.48 0.55 0.52 0.69 0.15 -0.40 -
DPS 0.35 0.00 0.00 0.00 2.12 0.00 0.00 -
NAPS 0.68 0.68 0.67 0.66 0.65 0.66 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 54.82 52.27 44.09 41.65 38.68 35.67 33.25 39.51%
EPS 1.24 1.34 0.49 0.46 0.61 0.13 -0.36 -
DPS 0.32 0.00 0.00 0.00 1.89 0.00 0.00 -
NAPS 0.6148 0.6133 0.6005 0.5895 0.5806 0.5895 0.5895 2.83%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.65 0.58 0.58 0.62 0.61 0.59 0.63 -
P/RPS 1.07 1.00 1.18 1.33 1.41 1.48 1.69 -26.24%
P/EPS 47.51 39.10 106.41 120.25 88.86 398.58 -158.29 -
EY 2.10 2.56 0.94 0.83 1.13 0.25 -0.63 -
DY 0.54 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 0.96 0.85 0.87 0.94 0.94 0.89 0.95 0.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 -
Price 0.65 0.575 0.575 0.595 0.615 0.62 0.60 -
P/RPS 1.07 0.99 1.17 1.28 1.42 1.55 1.61 -23.82%
P/EPS 47.51 38.76 105.49 115.40 89.59 418.85 -150.76 -
EY 2.10 2.58 0.95 0.87 1.12 0.24 -0.66 -
DY 0.54 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.96 0.85 0.86 0.90 0.95 0.94 0.91 3.62%

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