[PANSAR] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -66.55%
YoY- -91.41%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 597,412 382,917 183,700 601,333 430,080 261,547 97,775 233.11%
PBT 9,977 6,310 2,259 3,511 4,726 2,272 -7,342 -
Tax -3,710 -2,387 -1,517 -2,822 -2,216 -1,581 358 -
NP 6,267 3,923 742 689 2,510 691 -6,984 -
-
NP to SH 6,212 3,840 681 920 2,750 803 -6,978 -
-
Tax Rate 37.19% 37.83% 67.15% 80.38% 46.89% 69.59% - -
Total Cost 591,145 378,994 182,958 600,644 427,570 260,856 104,759 215.96%
-
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,753 9,753 - 3,450 3,450 3,450 - -
Div Payout % 157.01% 253.99% - 375.05% 125.47% 429.69% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02%
NOSH 464,079 464,079 464,079 464,079 464,079 464,079 464,079 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.05% 1.02% 0.40% 0.11% 0.58% 0.26% -7.14% -
ROE 2.05% 1.28% 0.22% 0.30% 0.91% 0.26% -2.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 129.86 83.23 39.93 130.71 93.48 56.85 21.25 233.15%
EPS 1.35 0.83 0.15 0.20 0.60 0.17 -1.52 -
DPS 2.12 2.12 0.00 0.75 0.75 0.75 0.00 -
NAPS 0.66 0.65 0.66 0.66 0.66 0.66 0.65 1.02%
Adjusted Per Share Value based on latest NOSH - 464,079
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 115.94 74.31 35.65 116.70 83.47 50.76 18.98 233.06%
EPS 1.21 0.75 0.13 0.18 0.53 0.16 -1.35 -
DPS 1.89 1.89 0.00 0.67 0.67 0.67 0.00 -
NAPS 0.5893 0.5804 0.5893 0.5893 0.5893 0.5893 0.5803 1.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.62 0.61 0.59 0.63 0.65 0.65 0.65 -
P/RPS 0.48 0.73 1.48 0.48 0.70 1.14 3.06 -70.81%
P/EPS 45.92 73.08 398.58 315.04 108.74 372.40 -42.85 -
EY 2.18 1.37 0.25 0.32 0.92 0.27 -2.33 -
DY 3.42 3.48 0.00 1.19 1.15 1.15 0.00 -
P/NAPS 0.94 0.94 0.89 0.95 0.98 0.98 1.00 -4.03%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 -
Price 0.595 0.615 0.62 0.60 0.63 0.65 0.655 -
P/RPS 0.46 0.74 1.55 0.46 0.67 1.14 3.08 -71.75%
P/EPS 44.07 73.68 418.85 300.04 105.39 372.40 -43.18 -
EY 2.27 1.36 0.24 0.33 0.95 0.27 -2.32 -
DY 3.56 3.45 0.00 1.25 1.19 1.15 0.00 -
P/NAPS 0.90 0.95 0.94 0.91 0.95 0.98 1.01 -7.37%

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