[PANSAR] YoY TTM Result on 30-Jun-2019 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -11.65%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 687,258 350,039 308,845 352,403 393,329 350,580 375,454 10.59%
PBT 13,113 5,590 7,020 9,421 12,091 7,481 12,660 0.58%
Tax -4,697 -1,037 -1,877 -2,302 -3,024 -2,747 -3,184 6.69%
NP 8,416 4,553 5,143 7,119 9,067 4,734 9,476 -1.95%
-
NP to SH 8,580 4,494 5,143 7,119 9,067 4,734 9,476 -1.64%
-
Tax Rate 35.82% 18.55% 26.74% 24.43% 25.01% 36.72% 25.15% -
Total Cost 678,842 345,486 303,702 345,284 384,262 345,846 365,978 10.84%
-
Net Worth 303,637 299,031 178,611 178,611 184,800 168,000 167,544 10.41%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 3,450 6,876 4,579 4,620 2,800 5,593 6,249 -9.42%
Div Payout % 40.21% 153.01% 89.05% 64.90% 30.88% 118.16% 65.95% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 303,637 299,031 178,611 178,611 184,800 168,000 167,544 10.41%
NOSH 464,079 464,079 462,000 462,000 308,000 280,000 279,240 8.83%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 1.22% 1.30% 1.67% 2.02% 2.31% 1.35% 2.52% -
ROE 2.83% 1.50% 2.88% 3.99% 4.91% 2.82% 5.66% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 149.39 76.09 67.44 76.95 127.70 125.21 134.46 1.76%
EPS 1.86 0.98 1.12 1.55 2.94 1.69 3.39 -9.51%
DPS 0.75 1.50 1.00 1.01 0.91 2.00 2.25 -16.72%
NAPS 0.66 0.65 0.39 0.39 0.60 0.60 0.60 1.60%
Adjusted Per Share Value based on latest NOSH - 462,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 133.38 67.93 59.94 68.39 76.34 68.04 72.87 10.59%
EPS 1.67 0.87 1.00 1.38 1.76 0.92 1.84 -1.60%
DPS 0.67 1.33 0.89 0.90 0.54 1.09 1.21 -9.37%
NAPS 0.5893 0.5803 0.3466 0.3466 0.3587 0.326 0.3252 10.41%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.59 0.65 0.935 0.49 0.88 0.41 0.435 -
P/RPS 0.39 0.85 1.39 0.64 0.69 0.33 0.32 3.35%
P/EPS 31.64 66.54 83.26 31.52 29.89 24.25 12.82 16.24%
EY 3.16 1.50 1.20 3.17 3.35 4.12 7.80 -13.97%
DY 1.27 2.31 1.07 2.06 1.03 4.88 5.17 -20.85%
P/NAPS 0.89 1.00 2.40 1.26 1.47 0.68 0.72 3.59%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 26/08/21 28/08/20 20/08/19 27/08/18 23/08/17 18/08/16 -
Price 0.62 0.655 0.73 0.45 0.84 0.40 0.455 -
P/RPS 0.42 0.86 1.08 0.58 0.66 0.32 0.34 3.58%
P/EPS 33.24 67.05 65.01 28.95 28.53 23.66 13.41 16.32%
EY 3.01 1.49 1.54 3.45 3.50 4.23 7.46 -14.03%
DY 1.21 2.29 1.37 2.24 1.08 5.00 4.95 -20.91%
P/NAPS 0.94 1.01 1.87 1.15 1.40 0.67 0.76 3.60%

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