[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 7.85%
YoY- 125.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,103,106 1,076,844 824,473 796,549 765,834 734,800 601,333 49.79%
PBT 35,368 35,908 13,703 13,302 12,620 9,036 3,511 365.77%
Tax -8,726 -8,252 -4,758 -4,946 -4,774 -6,068 -2,822 112.09%
NP 26,642 27,656 8,945 8,356 7,846 2,968 689 1040.94%
-
NP to SH 26,526 27,564 8,728 8,282 7,680 2,724 920 838.35%
-
Tax Rate 24.67% 22.98% 34.72% 37.18% 37.83% 67.15% 80.38% -
Total Cost 1,076,464 1,049,188 815,528 788,193 757,988 731,832 600,644 47.49%
-
Net Worth 316,652 315,891 309,272 303,637 299,037 303,637 303,637 2.83%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,259 - 9,785 13,004 19,506 - 3,450 -3.72%
Div Payout % 12.29% - 112.12% 157.01% 253.99% - 375.05% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 316,652 315,891 309,272 303,637 299,037 303,637 303,637 2.83%
NOSH 469,688 469,688 467,253 464,079 464,079 464,079 464,079 0.80%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.42% 2.57% 1.08% 1.05% 1.02% 0.40% 0.11% -
ROE 8.38% 8.73% 2.82% 2.73% 2.57% 0.90% 0.30% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 236.89 231.81 178.61 173.14 166.47 159.72 130.71 48.59%
EPS 5.70 5.92 1.90 1.80 1.66 0.60 0.20 831.13%
DPS 0.70 0.00 2.12 2.83 4.24 0.00 0.75 -4.49%
NAPS 0.68 0.68 0.67 0.66 0.65 0.66 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 214.20 209.10 160.09 154.67 148.71 142.68 116.77 49.79%
EPS 5.15 5.35 1.69 1.61 1.49 0.53 0.18 833.54%
DPS 0.63 0.00 1.90 2.53 3.79 0.00 0.67 -4.01%
NAPS 0.6149 0.6134 0.6005 0.5896 0.5807 0.5896 0.5896 2.83%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.65 0.58 0.58 0.62 0.61 0.59 0.63 -
P/RPS 0.27 0.25 0.32 0.36 0.37 0.37 0.48 -31.83%
P/EPS 11.41 9.77 30.67 34.44 36.54 99.65 315.04 -89.03%
EY 8.76 10.23 3.26 2.90 2.74 1.00 0.32 806.48%
DY 1.08 0.00 3.66 4.56 6.95 0.00 1.19 -6.25%
P/NAPS 0.96 0.85 0.87 0.94 0.94 0.89 0.95 0.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 -
Price 0.65 0.575 0.575 0.595 0.615 0.62 0.60 -
P/RPS 0.27 0.25 0.32 0.34 0.37 0.39 0.46 -29.87%
P/EPS 11.41 9.69 30.41 33.05 36.84 104.71 300.04 -88.66%
EY 8.76 10.32 3.29 3.03 2.71 0.96 0.33 788.09%
DY 1.08 0.00 3.69 4.75 6.89 0.00 1.25 -9.27%
P/NAPS 0.96 0.85 0.86 0.90 0.95 0.94 0.91 3.62%

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