[PANSAR] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -44.68%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 722,703 687,258 601,333 508,764 441,167 350,039 303,995 78.03%
PBT 7,550 13,113 3,512 8,063 14,009 5,590 12,000 -26.55%
Tax -3,629 -4,697 -2,822 -1,881 -2,292 -1,037 -1,230 105.57%
NP 3,921 8,416 690 6,182 11,717 4,553 10,770 -48.98%
-
NP to SH 3,957 8,580 921 6,459 11,675 4,494 10,705 -48.46%
-
Tax Rate 48.07% 35.82% 80.35% 23.33% 16.36% 18.55% 10.25% -
Total Cost 718,782 678,842 600,643 502,582 429,450 345,486 293,225 81.70%
-
Net Worth 299,037 303,637 303,637 303,637 303,637 299,031 302,756 -0.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,753 3,450 3,450 3,450 3,450 6,876 6,876 26.21%
Div Payout % 246.48% 40.21% 374.64% 53.42% 29.55% 153.01% 64.24% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 299,037 303,637 303,637 303,637 303,637 299,031 302,756 -0.81%
NOSH 464,079 464,079 464,079 464,079 464,079 464,079 462,825 0.18%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.54% 1.22% 0.11% 1.22% 2.66% 1.30% 3.54% -
ROE 1.32% 2.83% 0.30% 2.13% 3.85% 1.50% 3.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 157.09 149.39 130.71 110.59 95.89 76.09 66.27 77.68%
EPS 0.86 1.86 0.20 1.40 2.54 0.98 2.33 -48.51%
DPS 2.12 0.75 0.75 0.75 0.75 1.50 1.50 25.91%
NAPS 0.65 0.66 0.66 0.66 0.66 0.65 0.66 -1.01%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 140.26 133.38 116.70 98.74 85.62 67.93 59.00 78.02%
EPS 0.77 1.67 0.18 1.25 2.27 0.87 2.08 -48.41%
DPS 1.89 0.67 0.67 0.67 0.67 1.33 1.33 26.37%
NAPS 0.5804 0.5893 0.5893 0.5893 0.5893 0.5803 0.5876 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.61 0.59 0.63 0.65 0.65 0.65 0.74 -
P/RPS 0.39 0.39 0.48 0.59 0.68 0.85 1.12 -50.47%
P/EPS 70.92 31.64 314.70 46.30 25.61 66.54 31.71 70.93%
EY 1.41 3.16 0.32 2.16 3.90 1.50 3.15 -41.45%
DY 3.48 1.27 1.19 1.15 1.15 2.31 2.03 43.19%
P/NAPS 0.94 0.89 0.95 0.98 0.98 1.00 1.12 -11.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 27/05/21 -
Price 0.615 0.62 0.60 0.63 0.65 0.655 0.68 -
P/RPS 0.39 0.42 0.46 0.57 0.68 0.86 1.03 -47.63%
P/EPS 71.50 33.24 299.71 44.87 25.61 67.05 29.14 81.81%
EY 1.40 3.01 0.33 2.23 3.90 1.49 3.43 -44.94%
DY 3.45 1.21 1.25 1.19 1.15 2.29 2.21 34.53%
P/NAPS 0.95 0.94 0.91 0.95 0.98 1.01 1.03 -5.24%

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