[PANSAR] YoY TTM Result on 31-Mar-2021 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 65.46%
YoY- 45.65%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,035,964 824,474 601,333 303,995 338,680 367,982 386,530 17.84%
PBT 28,392 13,703 3,512 12,000 9,967 10,541 11,583 16.10%
Tax -6,650 -4,758 -2,822 -1,230 -2,617 -2,483 -2,839 15.22%
NP 21,742 8,945 690 10,770 7,350 8,058 8,744 16.37%
-
NP to SH 21,886 8,727 921 10,705 7,350 8,058 8,744 16.50%
-
Tax Rate 23.42% 34.72% 80.35% 10.25% 26.26% 23.56% 24.51% -
Total Cost 1,014,222 815,529 600,643 293,225 331,330 359,924 377,786 17.87%
-
Net Worth 327,185 309,272 303,637 302,756 178,611 174,031 174,010 11.08%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,629 9,753 3,450 6,876 4,579 4,620 2,800 -8.62%
Div Payout % 7.45% 111.76% 374.64% 64.24% 62.31% 57.33% 32.02% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 327,185 309,272 303,637 302,756 178,611 174,031 174,010 11.08%
NOSH 467,407 467,253 464,079 462,825 462,000 308,000 308,000 7.19%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.10% 1.08% 0.11% 3.54% 2.17% 2.19% 2.26% -
ROE 6.69% 2.82% 0.30% 3.54% 4.12% 4.63% 5.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 221.64 178.61 130.71 66.27 73.95 120.52 131.06 9.14%
EPS 4.68 1.89 0.20 2.33 1.60 2.64 2.96 7.92%
DPS 0.35 2.12 0.75 1.50 1.00 1.50 0.95 -15.31%
NAPS 0.70 0.67 0.66 0.66 0.39 0.57 0.59 2.88%
Adjusted Per Share Value based on latest NOSH - 462,825
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 205.17 163.28 119.09 60.20 67.07 72.88 76.55 17.84%
EPS 4.33 1.73 0.18 2.12 1.46 1.60 1.73 16.50%
DPS 0.32 1.93 0.68 1.36 0.91 0.91 0.55 -8.62%
NAPS 0.648 0.6125 0.6013 0.5996 0.3537 0.3447 0.3446 11.08%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.64 0.58 0.63 0.74 0.63 0.80 1.17 -
P/RPS 0.29 0.32 0.48 1.12 0.85 0.66 0.89 -17.03%
P/EPS 13.67 30.68 314.70 31.71 39.26 30.31 39.46 -16.18%
EY 7.32 3.26 0.32 3.15 2.55 3.30 2.53 19.35%
DY 0.55 3.66 1.19 2.03 1.59 1.87 0.81 -6.24%
P/NAPS 0.91 0.87 0.95 1.12 1.62 1.40 1.98 -12.14%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 30/05/22 27/05/21 22/06/20 24/05/19 28/05/18 -
Price 0.605 0.575 0.60 0.68 0.915 0.50 1.07 -
P/RPS 0.27 0.32 0.46 1.03 1.24 0.41 0.82 -16.88%
P/EPS 12.92 30.41 299.71 29.14 57.01 18.95 36.09 -15.72%
EY 7.74 3.29 0.33 3.43 1.75 5.28 2.77 18.66%
DY 0.58 3.69 1.25 2.21 1.09 3.00 0.89 -6.88%
P/NAPS 0.86 0.86 0.91 1.03 2.35 0.88 1.81 -11.65%

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