[PANSAR] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -85.74%
YoY- -91.4%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 768,665 722,703 687,258 601,333 508,764 441,167 350,039 68.70%
PBT 8,762 7,550 13,113 3,512 8,063 14,009 5,590 34.82%
Tax -4,317 -3,629 -4,697 -2,822 -1,881 -2,292 -1,037 158.11%
NP 4,445 3,921 8,416 690 6,182 11,717 4,553 -1.58%
-
NP to SH 4,380 3,957 8,580 921 6,459 11,675 4,494 -1.69%
-
Tax Rate 49.27% 48.07% 35.82% 80.35% 23.33% 16.36% 18.55% -
Total Cost 764,220 718,782 678,842 600,643 502,582 429,450 345,486 69.52%
-
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,753 9,753 3,450 3,450 3,450 3,450 6,876 26.16%
Div Payout % 222.68% 246.48% 40.21% 374.64% 53.42% 29.55% 153.01% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02%
NOSH 464,079 464,079 464,079 464,079 464,079 464,079 464,079 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.58% 0.54% 1.22% 0.11% 1.22% 2.66% 1.30% -
ROE 1.44% 1.32% 2.83% 0.30% 2.13% 3.85% 1.50% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 167.08 157.09 149.39 130.71 110.59 95.89 76.09 68.69%
EPS 0.95 0.86 1.86 0.20 1.40 2.54 0.98 -2.04%
DPS 2.12 2.12 0.75 0.75 0.75 0.75 1.50 25.86%
NAPS 0.66 0.65 0.66 0.66 0.66 0.66 0.65 1.02%
Adjusted Per Share Value based on latest NOSH - 464,079
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 152.23 143.13 136.11 119.09 100.76 87.37 69.32 68.70%
EPS 0.87 0.78 1.70 0.18 1.28 2.31 0.89 -1.49%
DPS 1.93 1.93 0.68 0.68 0.68 0.68 1.36 26.20%
NAPS 0.6013 0.5922 0.6013 0.6013 0.6013 0.6013 0.5922 1.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.62 0.61 0.59 0.63 0.65 0.65 0.65 -
P/RPS 0.37 0.39 0.39 0.48 0.59 0.68 0.85 -42.47%
P/EPS 65.12 70.92 31.64 314.70 46.30 25.61 66.54 -1.42%
EY 1.54 1.41 3.16 0.32 2.16 3.90 1.50 1.76%
DY 3.42 3.48 1.27 1.19 1.15 1.15 2.31 29.80%
P/NAPS 0.94 0.94 0.89 0.95 0.98 0.98 1.00 -4.03%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 -
Price 0.595 0.615 0.62 0.60 0.63 0.65 0.655 -
P/RPS 0.36 0.39 0.42 0.46 0.57 0.68 0.86 -43.95%
P/EPS 62.50 71.50 33.24 299.71 44.87 25.61 67.05 -4.56%
EY 1.60 1.40 3.01 0.33 2.23 3.90 1.49 4.84%
DY 3.56 3.45 1.21 1.25 1.19 1.15 2.29 34.08%
P/NAPS 0.90 0.95 0.94 0.91 0.95 0.98 1.01 -7.37%

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