[PANSAR] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 159.79%
YoY- 445.05%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 687,258 601,333 508,764 441,167 350,039 303,995 304,785 72.21%
PBT 13,113 3,512 8,063 14,009 5,590 12,000 8,129 37.66%
Tax -4,697 -2,822 -1,881 -2,292 -1,037 -1,230 -1,557 109.20%
NP 8,416 690 6,182 11,717 4,553 10,770 6,572 17.97%
-
NP to SH 8,580 921 6,459 11,675 4,494 10,705 6,470 20.76%
-
Tax Rate 35.82% 80.35% 23.33% 16.36% 18.55% 10.25% 19.15% -
Total Cost 678,842 600,643 502,582 429,450 345,486 293,225 298,213 73.30%
-
Net Worth 303,637 303,637 303,637 303,637 299,031 302,756 178,874 42.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,450 3,450 3,450 3,450 6,876 6,876 6,876 -36.93%
Div Payout % 40.21% 374.64% 53.42% 29.55% 153.01% 64.24% 106.28% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 303,637 303,637 303,637 303,637 299,031 302,756 178,874 42.43%
NOSH 464,079 464,079 464,079 464,079 464,079 462,825 462,675 0.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.22% 0.11% 1.22% 2.66% 1.30% 3.54% 2.16% -
ROE 2.83% 0.30% 2.13% 3.85% 1.50% 3.54% 3.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 149.39 130.71 110.59 95.89 76.09 66.27 66.45 71.86%
EPS 1.86 0.20 1.40 2.54 0.98 2.33 1.41 20.34%
DPS 0.75 0.75 0.75 0.75 1.50 1.50 1.50 -37.08%
NAPS 0.66 0.66 0.66 0.66 0.65 0.66 0.39 42.14%
Adjusted Per Share Value based on latest NOSH - 464,079
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 133.38 116.70 98.74 85.62 67.93 59.00 59.15 72.21%
EPS 1.67 0.18 1.25 2.27 0.87 2.08 1.26 20.72%
DPS 0.67 0.67 0.67 0.67 1.33 1.33 1.33 -36.76%
NAPS 0.5893 0.5893 0.5893 0.5893 0.5803 0.5876 0.3472 42.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.59 0.63 0.65 0.65 0.65 0.74 0.745 -
P/RPS 0.39 0.48 0.59 0.68 0.85 1.12 1.12 -50.60%
P/EPS 31.64 314.70 46.30 25.61 66.54 31.71 52.81 -28.99%
EY 3.16 0.32 2.16 3.90 1.50 3.15 1.89 41.00%
DY 1.27 1.19 1.15 1.15 2.31 2.03 2.01 -26.42%
P/NAPS 0.89 0.95 0.98 0.98 1.00 1.12 1.91 -39.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.62 0.60 0.63 0.65 0.655 0.68 0.855 -
P/RPS 0.42 0.46 0.57 0.68 0.86 1.03 1.29 -52.77%
P/EPS 33.24 299.71 44.87 25.61 67.05 29.14 60.61 -33.07%
EY 3.01 0.33 2.23 3.90 1.49 3.43 1.65 49.46%
DY 1.21 1.25 1.19 1.15 2.29 2.21 1.75 -21.86%
P/NAPS 0.94 0.91 0.95 0.98 1.01 1.03 2.19 -43.18%

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