[PANSAR] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 10.69%
YoY- -32.19%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 993,110 909,985 824,474 768,665 722,703 687,258 601,333 39.67%
PBT 25,076 20,421 13,703 8,762 7,550 13,113 3,512 270.35%
Tax -6,734 -5,304 -4,758 -4,317 -3,629 -4,697 -2,822 78.47%
NP 18,342 15,117 8,945 4,445 3,921 8,416 690 788.92%
-
NP to SH 18,150 14,937 8,727 4,380 3,957 8,580 921 628.26%
-
Tax Rate 26.85% 25.97% 34.72% 49.27% 48.07% 35.82% 80.35% -
Total Cost 974,768 894,868 815,529 764,220 718,782 678,842 600,643 38.05%
-
Net Worth 316,652 315,891 309,272 303,637 299,037 303,637 303,637 2.83%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,629 9,753 9,753 9,753 9,753 3,450 3,450 -39.33%
Div Payout % 8.98% 65.30% 111.76% 222.68% 246.48% 40.21% 374.64% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 316,652 315,891 309,272 303,637 299,037 303,637 303,637 2.83%
NOSH 469,688 469,688 467,253 464,079 464,079 464,079 464,079 0.80%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.85% 1.66% 1.08% 0.58% 0.54% 1.22% 0.11% -
ROE 5.73% 4.73% 2.82% 1.44% 1.32% 2.83% 0.30% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 213.27 195.89 178.61 167.08 157.09 149.39 130.71 38.55%
EPS 3.90 3.22 1.89 0.95 0.86 1.86 0.20 623.16%
DPS 0.35 2.12 2.12 2.12 2.12 0.75 0.75 -39.80%
NAPS 0.68 0.68 0.67 0.66 0.65 0.66 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 196.68 180.22 163.28 152.23 143.13 136.11 119.09 39.67%
EPS 3.59 2.96 1.73 0.87 0.78 1.70 0.18 634.10%
DPS 0.32 1.93 1.93 1.93 1.93 0.68 0.68 -39.47%
NAPS 0.6271 0.6256 0.6125 0.6013 0.5922 0.6013 0.6013 2.83%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.65 0.58 0.58 0.62 0.61 0.59 0.63 -
P/RPS 0.30 0.30 0.32 0.37 0.39 0.39 0.48 -26.87%
P/EPS 16.68 18.04 30.68 65.12 70.92 31.64 314.70 -85.86%
EY 6.00 5.54 3.26 1.54 1.41 3.16 0.32 604.51%
DY 0.54 3.66 3.66 3.42 3.48 1.27 1.19 -40.92%
P/NAPS 0.96 0.85 0.87 0.94 0.94 0.89 0.95 0.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 -
Price 0.65 0.575 0.575 0.595 0.615 0.62 0.60 -
P/RPS 0.30 0.29 0.32 0.36 0.39 0.42 0.46 -24.77%
P/EPS 16.68 17.88 30.41 62.50 71.50 33.24 299.71 -85.39%
EY 6.00 5.59 3.29 1.60 1.40 3.01 0.33 590.22%
DY 0.54 3.69 3.69 3.56 3.45 1.21 1.25 -42.82%
P/NAPS 0.96 0.85 0.86 0.90 0.95 0.94 0.91 3.62%

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