[PANSAR] YoY Annualized Quarter 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- 14.71%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,035,964 824,473 601,333 303,995 338,681 367,983 386,528 17.84%
PBT 28,392 13,703 3,511 12,000 9,965 10,541 11,583 16.10%
Tax -6,650 -4,758 -2,822 -1,230 -2,617 -2,483 -2,839 15.22%
NP 21,742 8,945 689 10,770 7,348 8,058 8,744 16.37%
-
NP to SH 21,886 8,728 920 10,706 7,348 8,058 8,744 16.50%
-
Tax Rate 23.42% 34.72% 80.38% 10.25% 26.26% 23.56% 24.51% -
Total Cost 1,014,222 815,528 600,644 293,225 331,333 359,925 377,784 17.87%
-
Net Worth 325,965 309,272 303,637 302,756 178,611 174,031 174,010 11.01%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,629 9,785 3,450 6,880 4,579 4,579 2,949 -9.41%
Div Payout % 7.45% 112.12% 375.05% 64.27% 62.33% 56.84% 33.73% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 325,965 309,272 303,637 302,756 178,611 174,031 174,010 11.01%
NOSH 469,688 467,253 464,079 462,825 462,000 308,000 308,000 7.27%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.10% 1.08% 0.11% 3.54% 2.17% 2.19% 2.26% -
ROE 6.71% 2.82% 0.30% 3.54% 4.11% 4.63% 5.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 222.47 178.61 130.71 66.27 73.95 120.52 131.06 9.21%
EPS 4.70 1.90 0.20 2.34 1.60 2.63 3.08 7.29%
DPS 0.35 2.12 0.75 1.50 1.00 1.50 1.00 -16.03%
NAPS 0.70 0.67 0.66 0.66 0.39 0.57 0.59 2.88%
Adjusted Per Share Value based on latest NOSH - 462,825
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 201.14 160.08 116.75 59.02 65.76 71.45 75.05 17.84%
EPS 4.25 1.69 0.18 2.08 1.43 1.56 1.70 16.48%
DPS 0.32 1.90 0.67 1.34 0.89 0.89 0.57 -9.16%
NAPS 0.6329 0.6005 0.5895 0.5878 0.3468 0.3379 0.3379 11.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.64 0.58 0.63 0.74 0.63 0.80 1.17 -
P/RPS 0.29 0.32 0.48 1.12 0.85 0.66 0.89 -17.03%
P/EPS 13.62 30.67 315.04 31.71 39.27 30.31 39.46 -16.23%
EY 7.34 3.26 0.32 3.15 2.55 3.30 2.53 19.40%
DY 0.55 3.66 1.19 2.03 1.59 1.87 0.85 -6.99%
P/NAPS 0.91 0.87 0.95 1.12 1.62 1.40 1.98 -12.14%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 30/05/22 27/05/21 22/06/20 24/05/19 28/05/18 -
Price 0.605 0.575 0.60 0.68 0.915 0.50 1.07 -
P/RPS 0.27 0.32 0.46 1.03 1.24 0.41 0.82 -16.88%
P/EPS 12.87 30.41 300.04 29.14 57.03 18.95 36.09 -15.77%
EY 7.77 3.29 0.33 3.43 1.75 5.28 2.77 18.73%
DY 0.58 3.69 1.25 2.21 1.09 3.00 0.93 -7.56%
P/NAPS 0.86 0.86 0.91 1.03 2.35 0.88 1.81 -11.65%

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