[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -30.05%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 300,414 248,750 206,924 338,681 345,608 339,428 326,264 -5.33%
PBT 11,553 530 -3,728 9,965 14,004 13,308 8,060 26.98%
Tax -2,085 -1,036 660 -2,617 -3,500 -3,228 -2,300 -6.30%
NP 9,468 -506 -3,068 7,348 10,504 10,080 5,760 39.07%
-
NP to SH 9,333 -330 -3,068 7,348 10,504 10,080 5,760 37.75%
-
Tax Rate 18.05% 195.47% - 26.26% 24.99% 24.26% 28.54% -
Total Cost 290,946 249,256 209,992 331,333 335,104 329,348 320,504 -6.21%
-
Net Worth 178,874 169,618 178,611 178,611 178,611 174,031 178,611 0.09%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,173 13,752 - 4,579 6,106 9,159 - -
Div Payout % 98.28% 0.00% - 62.33% 58.13% 90.87% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 178,874 169,618 178,611 178,611 178,611 174,031 178,611 0.09%
NOSH 462,675 462,675 462,000 462,000 462,000 462,000 462,000 0.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.15% -0.20% -1.48% 2.17% 3.04% 2.97% 1.77% -
ROE 5.22% -0.19% -1.72% 4.11% 5.88% 5.79% 3.22% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.50 54.26 45.18 73.95 75.46 74.11 71.24 -5.42%
EPS 2.04 -0.08 -0.68 1.60 2.29 2.20 1.24 39.15%
DPS 2.00 3.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.39 0.37 0.39 0.39 0.39 0.38 0.39 0.00%
Adjusted Per Share Value based on latest NOSH - 462,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.30 48.28 40.16 65.73 67.07 65.87 63.32 -5.33%
EPS 1.81 -0.06 -0.60 1.43 2.04 1.96 1.12 37.51%
DPS 1.78 2.67 0.00 0.89 1.19 1.78 0.00 -
NAPS 0.3472 0.3292 0.3466 0.3466 0.3466 0.3378 0.3466 0.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.745 0.63 0.935 0.63 0.625 0.55 0.49 -
P/RPS 1.14 1.16 2.07 0.85 0.83 0.74 0.69 39.54%
P/EPS 36.61 -875.18 -139.57 39.27 27.25 24.99 38.96 -4.04%
EY 2.73 -0.11 -0.72 2.55 3.67 4.00 2.57 4.08%
DY 2.68 4.76 0.00 1.59 2.13 3.64 0.00 -
P/NAPS 1.91 1.70 2.40 1.62 1.60 1.45 1.26 31.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 28/08/20 22/06/20 20/02/20 21/11/19 20/08/19 -
Price 0.855 0.585 0.73 0.915 0.685 0.575 0.45 -
P/RPS 1.31 1.08 1.62 1.24 0.91 0.78 0.63 62.55%
P/EPS 42.02 -812.67 -108.97 57.03 29.87 26.12 35.78 11.25%
EY 2.38 -0.12 -0.92 1.75 3.35 3.83 2.79 -10.01%
DY 2.34 5.13 0.00 1.09 1.95 3.48 0.00 -
P/NAPS 2.19 1.58 1.87 2.35 1.76 1.51 1.15 53.33%

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