[PANSAR] YoY Quarter Result on 31-Dec-2019 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -21.22%
YoY- 215.92%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 214,495 168,533 100,936 89,492 88,613 93,111 85,889 16.47%
PBT 3,667 2,455 8,401 3,848 1,230 3,257 2,321 7.91%
Tax -1,323 -635 -1,046 -1,011 -332 -900 -903 6.56%
NP 2,344 1,820 7,355 2,837 898 2,357 1,418 8.73%
-
NP to SH 2,372 1,949 7,165 2,837 898 2,357 1,418 8.94%
-
Tax Rate 36.08% 25.87% 12.45% 26.27% 26.99% 27.63% 38.91% -
Total Cost 212,151 166,713 93,581 86,655 87,715 90,754 84,471 16.58%
-
Net Worth 303,637 303,637 178,874 178,611 181,719 168,000 165,199 10.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 303,637 303,637 178,874 178,611 181,719 168,000 165,199 10.67%
NOSH 464,079 464,079 462,675 462,000 308,000 280,000 280,000 8.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.09% 1.08% 7.29% 3.17% 1.01% 2.53% 1.65% -
ROE 0.78% 0.64% 4.01% 1.59% 0.49% 1.40% 0.86% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 46.62 36.63 22.01 19.54 28.77 33.25 30.67 7.22%
EPS 0.52 0.42 1.56 0.62 0.29 0.84 0.51 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.39 0.39 0.59 0.60 0.59 1.88%
Adjusted Per Share Value based on latest NOSH - 462,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 41.65 32.72 19.60 17.38 17.20 18.08 16.68 16.46%
EPS 0.46 0.38 1.39 0.55 0.17 0.46 0.28 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5895 0.5895 0.3473 0.3468 0.3528 0.3262 0.3208 10.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.62 0.65 0.745 0.625 0.80 0.40 0.40 -
P/RPS 1.33 1.77 3.39 3.20 2.78 1.20 1.30 0.38%
P/EPS 120.25 153.43 47.69 100.89 274.39 47.52 78.98 7.25%
EY 0.83 0.65 2.10 0.99 0.36 2.10 1.27 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 1.91 1.60 1.36 0.67 0.68 5.54%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 25/02/21 20/02/20 18/02/19 27/02/18 23/02/17 -
Price 0.595 0.63 0.855 0.685 0.86 0.825 0.42 -
P/RPS 1.28 1.72 3.89 3.51 2.99 2.48 1.37 -1.12%
P/EPS 115.40 148.71 54.73 110.58 294.97 98.01 82.93 5.65%
EY 0.87 0.67 1.83 0.90 0.34 1.02 1.21 -5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 2.19 1.76 1.46 1.37 0.71 4.02%

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