[PANSAR] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -141.75%
YoY- -153.26%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,076,844 734,800 391,100 206,924 326,264 388,580 361,384 19.94%
PBT 35,908 9,036 -29,368 -3,728 8,060 12,540 10,508 22.71%
Tax -8,252 -6,068 1,432 660 -2,300 -3,024 -2,284 23.86%
NP 27,656 2,968 -27,936 -3,068 5,760 9,516 8,224 22.38%
-
NP to SH 27,564 2,724 -27,912 -3,068 5,760 9,516 8,224 22.32%
-
Tax Rate 22.98% 67.15% - - 28.54% 24.11% 21.74% -
Total Cost 1,049,188 731,832 419,036 209,992 320,504 379,064 353,160 19.88%
-
Net Worth 315,891 303,637 299,031 178,611 178,611 184,800 168,000 11.09%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 315,891 303,637 299,031 178,611 178,611 184,800 168,000 11.09%
NOSH 469,688 464,079 464,079 462,000 462,000 308,000 280,000 8.99%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.57% 0.40% -7.14% -1.48% 1.77% 2.45% 2.28% -
ROE 8.73% 0.90% -9.33% -1.72% 3.22% 5.15% 4.90% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 231.81 159.72 85.01 45.18 71.24 126.16 129.07 10.24%
EPS 5.92 0.60 -6.08 -0.68 1.24 3.08 2.92 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.65 0.39 0.39 0.60 0.60 2.10%
Adjusted Per Share Value based on latest NOSH - 462,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 208.99 142.61 75.90 40.16 63.32 75.41 70.14 19.94%
EPS 5.35 0.53 -5.42 -0.60 1.12 1.85 1.60 22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6131 0.5893 0.5803 0.3466 0.3466 0.3587 0.326 11.09%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.58 0.59 0.65 0.935 0.49 0.88 0.41 -
P/RPS 0.25 0.37 0.76 2.07 0.69 0.70 0.32 -4.02%
P/EPS 9.77 99.65 -10.71 -139.57 38.96 28.48 13.96 -5.77%
EY 10.23 1.00 -9.33 -0.72 2.57 3.51 7.16 6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 1.00 2.40 1.26 1.47 0.68 3.78%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 26/08/21 28/08/20 20/08/19 27/08/18 23/08/17 -
Price 0.575 0.62 0.655 0.73 0.45 0.84 0.40 -
P/RPS 0.25 0.39 0.77 1.62 0.63 0.67 0.31 -3.52%
P/EPS 9.69 104.71 -10.80 -108.97 35.78 27.19 13.62 -5.51%
EY 10.32 0.96 -9.26 -0.92 2.79 3.68 7.34 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.01 1.87 1.15 1.40 0.67 4.04%

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