[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -110.44%
YoY- -153.26%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 303,995 225,311 124,375 51,731 338,681 259,206 169,714 47.43%
PBT 12,000 8,665 265 -932 9,965 10,503 6,654 48.10%
Tax -1,230 -1,564 -518 165 -2,617 -2,625 -1,614 -16.55%
NP 10,770 7,101 -253 -767 7,348 7,878 5,040 65.82%
-
NP to SH 10,706 7,000 -165 -767 7,348 7,878 5,040 65.17%
-
Tax Rate 10.25% 18.05% 195.47% - 26.26% 24.99% 24.26% -
Total Cost 293,225 218,210 124,628 52,498 331,333 251,328 164,674 46.85%
-
Net Worth 302,756 178,874 169,618 178,611 178,611 178,611 174,031 44.59%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 6,880 6,879 6,876 - 4,579 4,579 4,579 31.15%
Div Payout % 64.27% 98.28% 0.00% - 62.33% 58.13% 90.87% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 302,756 178,874 169,618 178,611 178,611 178,611 174,031 44.59%
NOSH 462,825 462,675 462,675 462,000 462,000 462,000 462,000 0.11%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.54% 3.15% -0.20% -1.48% 2.17% 3.04% 2.97% -
ROE 3.54% 3.91% -0.10% -0.43% 4.11% 4.41% 2.90% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 66.27 49.12 27.13 11.30 73.95 56.60 37.06 47.27%
EPS 2.34 1.53 -0.04 -0.17 1.60 1.72 1.10 65.32%
DPS 1.50 1.50 1.50 0.00 1.00 1.00 1.00 31.00%
NAPS 0.66 0.39 0.37 0.39 0.39 0.39 0.38 44.44%
Adjusted Per Share Value based on latest NOSH - 462,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 59.02 43.75 24.15 10.04 65.76 50.33 32.95 47.43%
EPS 2.08 1.36 -0.03 -0.15 1.43 1.53 0.98 65.07%
DPS 1.34 1.34 1.34 0.00 0.89 0.89 0.89 31.33%
NAPS 0.5878 0.3473 0.3293 0.3468 0.3468 0.3468 0.3379 44.59%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.74 0.745 0.63 0.935 0.63 0.625 0.55 -
P/RPS 1.12 1.52 2.32 8.28 0.85 1.10 1.48 -16.94%
P/EPS 31.71 48.81 -1,750.37 -558.29 39.27 36.33 49.98 -26.14%
EY 3.15 2.05 -0.06 -0.18 2.55 2.75 2.00 35.33%
DY 2.03 2.01 2.38 0.00 1.59 1.60 1.82 7.54%
P/NAPS 1.12 1.91 1.70 2.40 1.62 1.60 1.45 -15.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 19/11/20 28/08/20 22/06/20 20/02/20 21/11/19 -
Price 0.68 0.855 0.585 0.73 0.915 0.685 0.575 -
P/RPS 1.03 1.74 2.16 6.46 1.24 1.21 1.55 -23.83%
P/EPS 29.14 56.02 -1,625.34 -435.88 57.03 39.82 52.25 -32.22%
EY 3.43 1.79 -0.06 -0.23 1.75 2.51 1.91 47.69%
DY 2.21 1.75 2.56 0.00 1.09 1.46 1.74 17.26%
P/NAPS 1.03 2.19 1.58 1.87 2.35 1.76 1.51 -22.49%

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