[PANSAR] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -58.35%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 993,110 722,703 441,167 293,341 343,144 393,680 362,843 18.26%
PBT 25,076 7,550 14,009 3,576 12,192 10,729 9,387 17.78%
Tax -6,734 -3,629 -2,292 -1,522 -2,723 -2,909 -3,022 14.27%
NP 18,342 3,921 11,717 2,054 9,469 7,820 6,365 19.28%
-
NP to SH 18,150 3,957 11,675 2,142 9,469 7,820 6,365 19.07%
-
Tax Rate 26.85% 48.07% 16.36% 42.56% 22.33% 27.11% 32.19% -
Total Cost 974,768 718,782 429,450 291,287 333,675 385,860 356,478 18.24%
-
Net Worth 316,652 299,037 303,637 169,618 174,031 178,639 168,000 11.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,629 9,753 3,450 6,876 4,579 4,620 2,800 -8.62%
Div Payout % 8.98% 246.48% 29.55% 321.03% 48.37% 59.08% 43.99% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 316,652 299,037 303,637 169,618 174,031 178,639 168,000 11.13%
NOSH 469,688 464,079 464,079 462,675 462,000 308,000 280,000 8.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.85% 0.54% 2.66% 0.70% 2.76% 1.99% 1.75% -
ROE 5.73% 1.32% 3.85% 1.26% 5.44% 4.38% 3.79% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 213.27 157.09 95.89 63.99 74.93 127.82 129.59 8.65%
EPS 3.90 0.86 2.54 0.47 2.07 2.54 2.27 9.43%
DPS 0.35 2.12 0.75 1.50 1.00 1.50 1.00 -16.04%
NAPS 0.68 0.65 0.66 0.37 0.38 0.58 0.60 2.10%
Adjusted Per Share Value based on latest NOSH - 462,675
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 192.74 140.26 85.62 56.93 66.60 76.40 70.42 18.26%
EPS 3.52 0.77 2.27 0.42 1.84 1.52 1.24 18.98%
DPS 0.32 1.89 0.67 1.33 0.89 0.90 0.54 -8.34%
NAPS 0.6145 0.5804 0.5893 0.3292 0.3378 0.3467 0.326 11.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.65 0.61 0.65 0.63 0.55 0.81 0.40 -
P/RPS 0.30 0.39 0.68 0.98 0.73 0.63 0.31 -0.54%
P/EPS 16.68 70.92 25.61 134.83 26.60 31.90 17.60 -0.89%
EY 6.00 1.41 3.90 0.74 3.76 3.13 5.68 0.91%
DY 0.54 3.48 1.15 2.38 1.82 1.85 2.50 -22.53%
P/NAPS 0.96 0.94 0.98 1.70 1.45 1.40 0.67 6.17%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 23/11/22 26/11/21 19/11/20 21/11/19 21/11/18 24/11/17 -
Price 0.65 0.615 0.65 0.585 0.575 0.805 0.415 -
P/RPS 0.30 0.39 0.68 0.91 0.77 0.63 0.32 -1.06%
P/EPS 16.68 71.50 25.61 125.20 27.81 31.71 18.26 -1.49%
EY 6.00 1.40 3.90 0.80 3.60 3.15 5.48 1.52%
DY 0.54 3.45 1.15 2.56 1.74 1.86 2.41 -22.05%
P/NAPS 0.96 0.95 0.98 1.58 1.51 1.39 0.69 5.65%

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