[PANSAR] YoY TTM 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- 20.48%
YoY- 79.34%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 768,665 508,764 304,785 344,023 389,182 370,065 363,870 13.26%
PBT 8,762 8,063 8,129 14,810 8,702 10,323 11,242 -4.06%
Tax -4,317 -1,881 -1,557 -3,402 -2,341 -3,019 -3,262 4.77%
NP 4,445 6,182 6,572 11,408 6,361 7,304 7,980 -9.28%
-
NP to SH 4,380 6,459 6,470 11,408 6,361 7,304 7,980 -9.51%
-
Tax Rate 49.27% 23.33% 19.15% 22.97% 26.90% 29.25% 29.02% -
Total Cost 764,220 502,582 298,213 332,615 382,821 362,761 355,890 13.57%
-
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 9,753 3,450 6,876 4,579 4,620 2,800 5,593 9.70%
Div Payout % 222.68% 53.42% 106.28% 40.15% 72.63% 38.34% 70.09% -
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 0.58% 1.22% 2.16% 3.32% 1.63% 1.97% 2.19% -
ROE 1.44% 2.13% 3.62% 6.39% 3.50% 4.35% 4.83% -
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 167.08 110.59 66.45 75.12 126.36 132.17 129.95 4.27%
EPS 0.95 1.40 1.41 2.49 2.07 2.61 2.85 -16.72%
DPS 2.12 0.75 1.50 1.00 1.50 1.00 2.00 0.97%
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 149.18 98.74 59.15 66.77 75.53 71.82 70.62 13.26%
EPS 0.85 1.25 1.26 2.21 1.23 1.42 1.55 -9.52%
DPS 1.89 0.67 1.33 0.89 0.90 0.54 1.09 9.60%
NAPS 0.5893 0.5893 0.3472 0.3466 0.3527 0.326 0.3206 10.67%
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 0.37 0.59 1.12 0.83 0.63 0.30 0.31 2.99%
P/EPS 65.12 46.30 52.81 25.09 38.74 15.33 14.04 29.12%
EY 1.54 2.16 1.89 3.99 2.58 6.52 7.13 -22.53%
DY 3.42 1.15 2.01 1.60 1.87 2.50 5.00 -6.13%
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 0.36 0.57 1.29 0.91 0.68 0.62 0.32 1.98%
P/EPS 62.50 44.87 60.61 27.50 41.64 31.63 14.74 27.20%
EY 1.60 2.23 1.65 3.64 2.40 3.16 6.79 -21.39%
DY 3.56 1.19 1.75 1.46 1.74 1.21 4.76 -4.72%
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