[PANSAR] YoY Quarter Result on 30-Sep-2019 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 150.07%
YoY- 187.85%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 199,217 163,772 72,644 88,148 97,407 97,056 84,793 15.29%
PBT 4,051 9,614 1,195 4,639 1,868 3,230 1,324 20.47%
Tax -870 -1,938 -683 -1,038 -617 -732 -457 11.32%
NP 3,181 7,676 512 3,601 1,251 2,498 867 24.17%
-
NP to SH 3,158 7,781 600 3,601 1,251 2,498 867 24.02%
-
Tax Rate 21.48% 20.16% 57.15% 22.38% 33.03% 22.66% 34.52% -
Total Cost 196,036 156,096 72,132 84,547 96,156 94,558 83,926 15.18%
-
Net Worth 299,037 303,637 169,618 174,031 178,639 168,000 162,212 10.72%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 9,753 3,450 6,876 4,579 4,620 2,800 5,593 9.70%
Div Payout % 308.84% 44.34% 1,146.07% 127.18% 369.30% 112.09% 645.16% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 299,037 303,637 169,618 174,031 178,639 168,000 162,212 10.72%
NOSH 464,079 464,079 462,675 462,000 308,000 280,000 279,677 8.80%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.60% 4.69% 0.70% 4.09% 1.28% 2.57% 1.02% -
ROE 1.06% 2.56% 0.35% 2.07% 0.70% 1.49% 0.53% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.30 35.60 15.85 19.25 31.63 34.66 30.32 6.11%
EPS 0.69 1.69 0.13 0.79 0.41 0.89 0.31 14.25%
DPS 2.12 0.75 1.50 1.00 1.50 1.00 2.00 0.97%
NAPS 0.65 0.66 0.37 0.38 0.58 0.60 0.58 1.91%
Adjusted Per Share Value based on latest NOSH - 462,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 38.68 31.80 14.10 17.11 18.91 18.84 16.46 15.29%
EPS 0.61 1.51 0.12 0.70 0.24 0.49 0.17 23.71%
DPS 1.89 0.67 1.34 0.89 0.90 0.54 1.09 9.60%
NAPS 0.5806 0.5895 0.3293 0.3379 0.3468 0.3262 0.315 10.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.61 0.65 0.63 0.55 0.81 0.40 0.42 -
P/RPS 1.41 1.83 3.98 2.86 2.56 1.15 1.39 0.23%
P/EPS 88.86 38.43 481.35 69.95 199.42 44.84 135.48 -6.78%
EY 1.13 2.60 0.21 1.43 0.50 2.23 0.74 7.30%
DY 3.48 1.15 2.38 1.82 1.85 2.50 4.76 -5.08%
P/NAPS 0.94 0.98 1.70 1.45 1.40 0.67 0.72 4.54%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 26/11/21 19/11/20 21/11/19 21/11/18 24/11/17 28/11/16 -
Price 0.615 0.65 0.585 0.575 0.805 0.415 0.40 -
P/RPS 1.42 1.83 3.69 2.99 2.55 1.20 1.32 1.22%
P/EPS 89.59 38.43 446.97 73.13 198.19 46.52 129.03 -5.89%
EY 1.12 2.60 0.22 1.37 0.50 2.15 0.78 6.21%
DY 3.45 1.15 2.56 1.74 1.86 2.41 5.00 -5.99%
P/NAPS 0.95 0.98 1.58 1.51 1.39 0.69 0.69 5.47%

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