[PANSAR] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 65.46%
YoY- 45.65%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 508,764 441,167 350,039 303,995 304,785 293,341 308,845 39.35%
PBT 8,063 14,009 5,590 12,000 8,129 3,576 7,020 9.64%
Tax -1,881 -2,292 -1,037 -1,230 -1,557 -1,522 -1,877 0.14%
NP 6,182 11,717 4,553 10,770 6,572 2,054 5,143 13.01%
-
NP to SH 6,459 11,675 4,494 10,705 6,470 2,142 5,143 16.35%
-
Tax Rate 23.33% 16.36% 18.55% 10.25% 19.15% 42.56% 26.74% -
Total Cost 502,582 429,450 345,486 293,225 298,213 291,287 303,702 39.77%
-
Net Worth 303,637 303,637 299,031 302,756 178,874 169,618 178,611 42.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,450 3,450 6,876 6,876 6,876 6,876 4,579 -17.15%
Div Payout % 53.42% 29.55% 153.01% 64.24% 106.28% 321.03% 89.05% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 303,637 303,637 299,031 302,756 178,874 169,618 178,611 42.30%
NOSH 464,079 464,079 464,079 462,825 462,675 462,675 462,000 0.29%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.22% 2.66% 1.30% 3.54% 2.16% 0.70% 1.67% -
ROE 2.13% 3.85% 1.50% 3.54% 3.62% 1.26% 2.88% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 110.59 95.89 76.09 66.27 66.45 63.99 67.44 38.93%
EPS 1.40 2.54 0.98 2.33 1.41 0.47 1.12 15.99%
DPS 0.75 0.75 1.50 1.50 1.50 1.50 1.00 -17.40%
NAPS 0.66 0.66 0.65 0.66 0.39 0.37 0.39 41.87%
Adjusted Per Share Value based on latest NOSH - 462,825
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.76 87.37 69.32 60.20 60.36 58.09 61.16 39.36%
EPS 1.28 2.31 0.89 2.12 1.28 0.42 1.02 16.29%
DPS 0.68 0.68 1.36 1.36 1.36 1.36 0.91 -17.60%
NAPS 0.6013 0.6013 0.5922 0.5996 0.3542 0.3359 0.3537 42.30%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.65 0.65 0.65 0.74 0.745 0.63 0.935 -
P/RPS 0.59 0.68 0.85 1.12 1.12 0.98 1.39 -43.43%
P/EPS 46.30 25.61 66.54 31.71 52.81 134.83 83.26 -32.30%
EY 2.16 3.90 1.50 3.15 1.89 0.74 1.20 47.81%
DY 1.15 1.15 2.31 2.03 2.01 2.38 1.07 4.91%
P/NAPS 0.98 0.98 1.00 1.12 1.91 1.70 2.40 -44.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 26/08/21 27/05/21 25/02/21 19/11/20 28/08/20 -
Price 0.63 0.65 0.655 0.68 0.855 0.585 0.73 -
P/RPS 0.57 0.68 0.86 1.03 1.29 0.91 1.08 -34.61%
P/EPS 44.87 25.61 67.05 29.14 60.61 125.20 65.01 -21.84%
EY 2.23 3.90 1.49 3.43 1.65 0.80 1.54 27.90%
DY 1.19 1.15 2.29 2.21 1.75 2.56 1.37 -8.93%
P/NAPS 0.95 0.98 1.01 1.03 2.19 1.58 1.87 -36.25%

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