[PANSAR] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -58.35%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 350,039 303,995 304,785 293,341 308,845 338,680 344,023 1.16%
PBT 5,590 12,000 8,129 3,576 7,020 9,967 14,810 -47.80%
Tax -1,037 -1,230 -1,557 -1,522 -1,877 -2,617 -3,402 -54.73%
NP 4,553 10,770 6,572 2,054 5,143 7,350 11,408 -45.82%
-
NP to SH 4,494 10,705 6,470 2,142 5,143 7,350 11,408 -46.29%
-
Tax Rate 18.55% 10.25% 19.15% 42.56% 26.74% 26.26% 22.97% -
Total Cost 345,486 293,225 298,213 291,287 303,702 331,330 332,615 2.56%
-
Net Worth 299,031 302,756 178,874 169,618 178,611 178,611 178,611 41.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 6,876 6,876 6,876 6,876 4,579 4,579 4,579 31.16%
Div Payout % 153.01% 64.24% 106.28% 321.03% 89.05% 62.31% 40.15% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 299,031 302,756 178,874 169,618 178,611 178,611 178,611 41.03%
NOSH 464,079 462,825 462,675 462,675 462,000 462,000 462,000 0.30%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.30% 3.54% 2.16% 0.70% 1.67% 2.17% 3.32% -
ROE 1.50% 3.54% 3.62% 1.26% 2.88% 4.12% 6.39% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 76.09 66.27 66.45 63.99 67.44 73.95 75.12 0.85%
EPS 0.98 2.33 1.41 0.47 1.12 1.60 2.49 -46.32%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 31.06%
NAPS 0.65 0.66 0.39 0.37 0.39 0.39 0.39 40.61%
Adjusted Per Share Value based on latest NOSH - 462,675
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.32 60.20 60.36 58.09 61.16 67.07 68.13 1.16%
EPS 0.89 2.12 1.28 0.42 1.02 1.46 2.26 -46.30%
DPS 1.36 1.36 1.36 1.36 0.91 0.91 0.91 30.74%
NAPS 0.5922 0.5996 0.3542 0.3359 0.3537 0.3537 0.3537 41.04%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.65 0.74 0.745 0.63 0.935 0.63 0.625 -
P/RPS 0.85 1.12 1.12 0.98 1.39 0.85 0.83 1.60%
P/EPS 66.54 31.71 52.81 134.83 83.26 39.26 25.09 91.71%
EY 1.50 3.15 1.89 0.74 1.20 2.55 3.99 -47.94%
DY 2.31 2.03 2.01 2.38 1.07 1.59 1.60 27.76%
P/NAPS 1.00 1.12 1.91 1.70 2.40 1.62 1.60 -26.92%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 19/11/20 28/08/20 22/06/20 20/02/20 -
Price 0.655 0.68 0.855 0.585 0.73 0.915 0.685 -
P/RPS 0.86 1.03 1.29 0.91 1.08 1.24 0.91 -3.70%
P/EPS 67.05 29.14 60.61 125.20 65.01 57.01 27.50 81.25%
EY 1.49 3.43 1.65 0.80 1.54 1.75 3.64 -44.89%
DY 2.29 2.21 1.75 2.56 1.37 1.09 1.46 35.03%
P/NAPS 1.01 1.03 2.19 1.58 1.87 2.35 1.76 -30.96%

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