[PANSAR] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 202.05%
YoY- -43.29%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 441,167 350,039 303,995 304,785 293,341 308,845 338,680 19.25%
PBT 14,009 5,590 12,000 8,129 3,576 7,020 9,967 25.45%
Tax -2,292 -1,037 -1,230 -1,557 -1,522 -1,877 -2,617 -8.45%
NP 11,717 4,553 10,770 6,572 2,054 5,143 7,350 36.42%
-
NP to SH 11,675 4,494 10,705 6,470 2,142 5,143 7,350 36.09%
-
Tax Rate 16.36% 18.55% 10.25% 19.15% 42.56% 26.74% 26.26% -
Total Cost 429,450 345,486 293,225 298,213 291,287 303,702 331,330 18.85%
-
Net Worth 303,637 299,031 302,756 178,874 169,618 178,611 178,611 42.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,450 6,876 6,876 6,876 6,876 4,579 4,579 -17.18%
Div Payout % 29.55% 153.01% 64.24% 106.28% 321.03% 89.05% 62.31% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 303,637 299,031 302,756 178,874 169,618 178,611 178,611 42.39%
NOSH 464,079 464,079 462,825 462,675 462,675 462,000 462,000 0.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.66% 1.30% 3.54% 2.16% 0.70% 1.67% 2.17% -
ROE 3.85% 1.50% 3.54% 3.62% 1.26% 2.88% 4.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 95.89 76.09 66.27 66.45 63.99 67.44 73.95 18.89%
EPS 2.54 0.98 2.33 1.41 0.47 1.12 1.60 36.04%
DPS 0.75 1.50 1.50 1.50 1.50 1.00 1.00 -17.43%
NAPS 0.66 0.65 0.66 0.39 0.37 0.39 0.39 41.96%
Adjusted Per Share Value based on latest NOSH - 462,675
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 85.62 67.93 59.00 59.15 56.93 59.94 65.73 19.25%
EPS 2.27 0.87 2.08 1.26 0.42 1.00 1.43 36.04%
DPS 0.67 1.33 1.33 1.33 1.33 0.89 0.89 -17.23%
NAPS 0.5893 0.5803 0.5876 0.3472 0.3292 0.3466 0.3466 42.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.65 0.65 0.74 0.745 0.63 0.935 0.63 -
P/RPS 0.68 0.85 1.12 1.12 0.98 1.39 0.85 -13.81%
P/EPS 25.61 66.54 31.71 52.81 134.83 83.26 39.26 -24.76%
EY 3.90 1.50 3.15 1.89 0.74 1.20 2.55 32.71%
DY 1.15 2.31 2.03 2.01 2.38 1.07 1.59 -19.40%
P/NAPS 0.98 1.00 1.12 1.91 1.70 2.40 1.62 -28.45%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 27/05/21 25/02/21 19/11/20 28/08/20 22/06/20 -
Price 0.65 0.655 0.68 0.855 0.585 0.73 0.915 -
P/RPS 0.68 0.86 1.03 1.29 0.91 1.08 1.24 -32.97%
P/EPS 25.61 67.05 29.14 60.61 125.20 65.01 57.01 -41.31%
EY 3.90 1.49 3.43 1.65 0.80 1.54 1.75 70.53%
DY 1.15 2.29 2.21 1.75 2.56 1.37 1.09 3.63%
P/NAPS 0.98 1.01 1.03 2.19 1.58 1.87 2.35 -44.15%

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