[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 4342.42%
YoY- -11.14%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 261,547 97,775 303,995 225,311 124,375 51,731 338,681 -15.81%
PBT 2,272 -7,342 12,000 8,665 265 -932 9,965 -62.64%
Tax -1,581 358 -1,230 -1,564 -518 165 -2,617 -28.51%
NP 691 -6,984 10,770 7,101 -253 -767 7,348 -79.29%
-
NP to SH 803 -6,978 10,706 7,000 -165 -767 7,348 -77.11%
-
Tax Rate 69.59% - 10.25% 18.05% 195.47% - 26.26% -
Total Cost 260,856 104,759 293,225 218,210 124,628 52,498 331,333 -14.72%
-
Net Worth 303,637 299,031 302,756 178,874 169,618 178,611 178,611 42.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,450 - 6,880 6,879 6,876 - 4,579 -17.18%
Div Payout % 429.69% - 64.27% 98.28% 0.00% - 62.33% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 303,637 299,031 302,756 178,874 169,618 178,611 178,611 42.39%
NOSH 464,079 464,079 462,825 462,675 462,675 462,000 462,000 0.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.26% -7.14% 3.54% 3.15% -0.20% -1.48% 2.17% -
ROE 0.26% -2.33% 3.54% 3.91% -0.10% -0.43% 4.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 56.85 21.25 66.27 49.12 27.13 11.30 73.95 -16.06%
EPS 0.17 -1.52 2.34 1.53 -0.04 -0.17 1.60 -77.53%
DPS 0.75 0.00 1.50 1.50 1.50 0.00 1.00 -17.43%
NAPS 0.66 0.65 0.66 0.39 0.37 0.39 0.39 41.96%
Adjusted Per Share Value based on latest NOSH - 462,675
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.78 18.98 59.02 43.75 24.15 10.04 65.76 -15.81%
EPS 0.16 -1.35 2.08 1.36 -0.03 -0.15 1.43 -76.74%
DPS 0.67 0.00 1.34 1.34 1.34 0.00 0.89 -17.23%
NAPS 0.5895 0.5806 0.5878 0.3473 0.3293 0.3468 0.3468 42.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.65 0.65 0.74 0.745 0.63 0.935 0.63 -
P/RPS 1.14 3.06 1.12 1.52 2.32 8.28 0.85 21.59%
P/EPS 372.40 -42.85 31.71 48.81 -1,750.37 -558.29 39.27 347.40%
EY 0.27 -2.33 3.15 2.05 -0.06 -0.18 2.55 -77.58%
DY 1.15 0.00 2.03 2.01 2.38 0.00 1.59 -19.40%
P/NAPS 0.98 1.00 1.12 1.91 1.70 2.40 1.62 -28.45%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 27/05/21 25/02/21 19/11/20 28/08/20 22/06/20 -
Price 0.65 0.655 0.68 0.855 0.585 0.73 0.915 -
P/RPS 1.14 3.08 1.03 1.74 2.16 6.46 1.24 -5.44%
P/EPS 372.40 -43.18 29.14 56.02 -1,625.34 -435.88 57.03 248.95%
EY 0.27 -2.32 3.43 1.79 -0.06 -0.23 1.75 -71.20%
DY 1.15 0.00 2.21 1.75 2.56 0.00 1.09 3.63%
P/NAPS 0.98 1.01 1.03 2.19 1.58 1.87 2.35 -44.15%

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