[PANSAR] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 33.01%
YoY- 21.09%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 308,845 338,680 344,023 343,144 352,403 367,982 389,182 -14.29%
PBT 7,020 9,967 14,810 12,192 9,421 10,541 8,702 -13.35%
Tax -1,877 -2,617 -3,402 -2,723 -2,302 -2,483 -2,341 -13.70%
NP 5,143 7,350 11,408 9,469 7,119 8,058 6,361 -13.22%
-
NP to SH 5,143 7,350 11,408 9,469 7,119 8,058 6,361 -13.22%
-
Tax Rate 26.74% 26.26% 22.97% 22.33% 24.43% 23.56% 26.90% -
Total Cost 303,702 331,330 332,615 333,675 345,284 359,924 382,821 -14.31%
-
Net Worth 178,611 178,611 178,611 174,031 178,611 174,031 181,719 -1.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,579 4,579 4,579 4,579 4,620 4,620 4,620 -0.59%
Div Payout % 89.05% 62.31% 40.15% 48.37% 64.90% 57.33% 72.63% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 178,611 178,611 178,611 174,031 178,611 174,031 181,719 -1.14%
NOSH 462,000 462,000 462,000 462,000 462,000 308,000 308,000 31.06%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.67% 2.17% 3.32% 2.76% 2.02% 2.19% 1.63% -
ROE 2.88% 4.12% 6.39% 5.44% 3.99% 4.63% 3.50% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 67.44 73.95 75.12 74.93 76.95 120.52 126.36 -34.22%
EPS 1.12 1.60 2.49 2.07 1.55 2.64 2.07 -33.62%
DPS 1.00 1.00 1.00 1.00 1.01 1.50 1.50 -23.70%
NAPS 0.39 0.39 0.39 0.38 0.39 0.57 0.59 -24.13%
Adjusted Per Share Value based on latest NOSH - 462,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.94 65.73 66.77 66.60 68.39 71.42 75.53 -14.29%
EPS 1.00 1.43 2.21 1.84 1.38 1.56 1.23 -12.90%
DPS 0.89 0.89 0.89 0.89 0.90 0.90 0.90 -0.74%
NAPS 0.3466 0.3466 0.3466 0.3378 0.3466 0.3378 0.3527 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.935 0.63 0.625 0.55 0.49 0.80 0.80 -
P/RPS 1.39 0.85 0.83 0.73 0.64 0.66 0.63 69.56%
P/EPS 83.26 39.26 25.09 26.60 31.52 30.31 38.74 66.61%
EY 1.20 2.55 3.99 3.76 3.17 3.30 2.58 -39.99%
DY 1.07 1.59 1.60 1.82 2.06 1.87 1.87 -31.10%
P/NAPS 2.40 1.62 1.60 1.45 1.26 1.40 1.36 46.08%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/06/20 20/02/20 21/11/19 20/08/19 24/05/19 18/02/19 -
Price 0.73 0.915 0.685 0.575 0.45 0.50 0.86 -
P/RPS 1.08 1.24 0.91 0.77 0.58 0.41 0.68 36.16%
P/EPS 65.01 57.01 27.50 27.81 28.95 18.95 41.64 34.61%
EY 1.54 1.75 3.64 3.60 3.45 5.28 2.40 -25.62%
DY 1.37 1.09 1.46 1.74 2.24 3.00 1.74 -14.74%
P/NAPS 1.87 2.35 1.76 1.51 1.15 0.88 1.46 17.95%

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