[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 242.47%
YoY- -60.71%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 382,917 183,700 601,333 430,080 261,547 97,775 303,995 16.61%
PBT 6,310 2,259 3,511 4,726 2,272 -7,342 12,000 -34.82%
Tax -2,387 -1,517 -2,822 -2,216 -1,581 358 -1,230 55.52%
NP 3,923 742 689 2,510 691 -6,984 10,770 -48.96%
-
NP to SH 3,840 681 920 2,750 803 -6,978 10,706 -49.48%
-
Tax Rate 37.83% 67.15% 80.38% 46.89% 69.59% - 10.25% -
Total Cost 378,994 182,958 600,644 427,570 260,856 104,759 293,225 18.63%
-
Net Worth 299,037 303,637 303,637 303,637 303,637 299,031 302,756 -0.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,753 - 3,450 3,450 3,450 - 6,880 26.16%
Div Payout % 253.99% - 375.05% 125.47% 429.69% - 64.27% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 299,037 303,637 303,637 303,637 303,637 299,031 302,756 -0.81%
NOSH 464,079 464,079 464,079 464,079 464,079 464,079 462,825 0.18%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.02% 0.40% 0.11% 0.58% 0.26% -7.14% 3.54% -
ROE 1.28% 0.22% 0.30% 0.91% 0.26% -2.33% 3.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 83.23 39.93 130.71 93.48 56.85 21.25 66.27 16.38%
EPS 0.83 0.15 0.20 0.60 0.17 -1.52 2.34 -49.86%
DPS 2.12 0.00 0.75 0.75 0.75 0.00 1.50 25.91%
NAPS 0.65 0.66 0.66 0.66 0.66 0.65 0.66 -1.01%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 74.35 35.67 116.75 83.50 50.78 18.98 59.02 16.62%
EPS 0.75 0.13 0.18 0.53 0.16 -1.35 2.08 -49.30%
DPS 1.89 0.00 0.67 0.67 0.67 0.00 1.34 25.74%
NAPS 0.5806 0.5895 0.5895 0.5895 0.5895 0.5806 0.5878 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.61 0.59 0.63 0.65 0.65 0.65 0.74 -
P/RPS 0.73 1.48 0.48 0.70 1.14 3.06 1.12 -24.80%
P/EPS 73.08 398.58 315.04 108.74 372.40 -42.85 31.71 74.38%
EY 1.37 0.25 0.32 0.92 0.27 -2.33 3.15 -42.56%
DY 3.48 0.00 1.19 1.15 1.15 0.00 2.03 43.19%
P/NAPS 0.94 0.89 0.95 0.98 0.98 1.00 1.12 -11.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 27/05/21 -
Price 0.615 0.62 0.60 0.63 0.65 0.655 0.68 -
P/RPS 0.74 1.55 0.46 0.67 1.14 3.08 1.03 -19.76%
P/EPS 73.68 418.85 300.04 105.39 372.40 -43.18 29.14 85.49%
EY 1.36 0.24 0.33 0.95 0.27 -2.32 3.43 -45.99%
DY 3.45 0.00 1.25 1.19 1.15 0.00 2.21 34.53%
P/NAPS 0.95 0.94 0.91 0.95 0.98 1.01 1.03 -5.24%

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