[PANSAR] QoQ Cumulative 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- 61.77%
YoY- 125.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 551,553 269,211 824,473 597,412 382,917 183,700 601,333 -5.59%
PBT 17,684 8,977 13,703 9,977 6,310 2,259 3,511 193.54%
Tax -4,363 -2,063 -4,758 -3,710 -2,387 -1,517 -2,822 33.67%
NP 13,321 6,914 8,945 6,267 3,923 742 689 619.05%
-
NP to SH 13,263 6,891 8,728 6,212 3,840 681 920 491.37%
-
Tax Rate 24.67% 22.98% 34.72% 37.19% 37.83% 67.15% 80.38% -
Total Cost 538,232 262,297 815,528 591,145 378,994 182,958 600,644 -7.04%
-
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 1,629 - 9,785 9,753 9,753 - 3,450 -39.33%
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 4.19% 2.18% 2.82% 2.05% 1.28% 0.22% 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 118.44 57.95 178.61 129.86 83.23 39.93 130.71 -6.35%
EPS 2.85 1.48 1.90 1.35 0.83 0.15 0.20 486.82%
DPS 0.35 0.00 2.12 2.12 2.12 0.00 0.75 -39.80%
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 107.09 52.27 160.08 115.99 74.35 35.67 116.75 -5.59%
EPS 2.58 1.34 1.69 1.21 0.75 0.13 0.18 489.10%
DPS 0.32 0.00 1.90 1.89 1.89 0.00 0.67 -38.87%
NAPS 0.6148 0.6133 0.6005 0.5895 0.5806 0.5895 0.5895 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 0.55 1.00 0.32 0.48 0.73 1.48 0.48 9.49%
P/EPS 22.82 39.10 30.67 45.92 73.08 398.58 315.04 -82.59%
EY 4.38 2.56 3.26 2.18 1.37 0.25 0.32 471.29%
DY 0.54 0.00 3.66 3.42 3.48 0.00 1.19 -40.92%
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 0.55 0.99 0.32 0.46 0.74 1.55 0.46 12.63%
P/EPS 22.82 38.76 30.41 44.07 73.68 418.85 300.04 -82.02%
EY 4.38 2.58 3.29 2.27 1.36 0.24 0.33 459.70%
DY 0.54 0.00 3.69 3.56 3.45 0.00 1.25 -42.82%
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