[PANSAR] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 181.94%
YoY- 378.21%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,076,844 824,473 796,549 765,834 734,800 601,333 573,440 52.38%
PBT 35,908 13,703 13,302 12,620 9,036 3,511 6,301 220.06%
Tax -8,252 -4,758 -4,946 -4,774 -6,068 -2,822 -2,954 98.72%
NP 27,656 8,945 8,356 7,846 2,968 689 3,346 310.38%
-
NP to SH 27,564 8,728 8,282 7,680 2,724 920 3,666 285.21%
-
Tax Rate 22.98% 34.72% 37.18% 37.83% 67.15% 80.38% 46.88% -
Total Cost 1,049,188 815,528 788,193 757,988 731,832 600,644 570,093 50.34%
-
Net Worth 315,891 309,272 303,637 299,037 303,637 303,637 303,637 2.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 9,785 13,004 19,506 - 3,450 4,600 -
Div Payout % - 112.12% 157.01% 253.99% - 375.05% 125.47% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,891 309,272 303,637 299,037 303,637 303,637 303,637 2.68%
NOSH 469,688 467,253 464,079 464,079 464,079 464,079 464,079 0.80%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.57% 1.08% 1.05% 1.02% 0.40% 0.11% 0.58% -
ROE 8.73% 2.82% 2.73% 2.57% 0.90% 0.30% 1.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 231.81 178.61 173.14 166.47 159.72 130.71 124.65 51.39%
EPS 5.92 1.90 1.80 1.66 0.60 0.20 0.80 281.13%
DPS 0.00 2.12 2.83 4.24 0.00 0.75 1.00 -
NAPS 0.68 0.67 0.66 0.65 0.66 0.66 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 464,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 209.10 160.09 154.67 148.71 142.68 116.77 111.35 52.38%
EPS 5.35 1.69 1.61 1.49 0.53 0.18 0.71 285.77%
DPS 0.00 1.90 2.53 3.79 0.00 0.67 0.89 -
NAPS 0.6134 0.6005 0.5896 0.5807 0.5896 0.5896 0.5896 2.68%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.58 0.58 0.62 0.61 0.59 0.63 0.65 -
P/RPS 0.25 0.32 0.36 0.37 0.37 0.48 0.52 -38.71%
P/EPS 9.77 30.67 34.44 36.54 99.65 315.04 81.56 -75.79%
EY 10.23 3.26 2.90 2.74 1.00 0.32 1.23 312.09%
DY 0.00 3.66 4.56 6.95 0.00 1.19 1.54 -
P/NAPS 0.85 0.87 0.94 0.94 0.89 0.95 0.98 -9.07%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 -
Price 0.575 0.575 0.595 0.615 0.62 0.60 0.63 -
P/RPS 0.25 0.32 0.34 0.37 0.39 0.46 0.51 -37.91%
P/EPS 9.69 30.41 33.05 36.84 104.71 300.04 79.05 -75.41%
EY 10.32 3.29 3.03 2.71 0.96 0.33 1.27 305.74%
DY 0.00 3.69 4.75 6.89 0.00 1.25 1.59 -
P/NAPS 0.85 0.86 0.90 0.95 0.94 0.91 0.95 -7.16%

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