[PANSAR] QoQ Quarter Result on 30-Jun-2022 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 137.19%
YoY- 109.76%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 227,062 214,495 199,217 183,700 171,253 168,533 163,772 24.36%
PBT 3,726 3,667 4,051 2,259 -1,215 2,455 9,614 -46.87%
Tax -1,048 -1,323 -870 -1,517 -607 -635 -1,938 -33.64%
NP 2,678 2,344 3,181 742 -1,822 1,820 7,676 -50.47%
-
NP to SH 2,516 2,372 3,158 681 -1,831 1,949 7,781 -52.92%
-
Tax Rate 28.13% 36.08% 21.48% 67.15% - 25.87% 20.16% -
Total Cost 224,384 212,151 196,036 182,958 173,075 166,713 156,096 27.39%
-
Net Worth 309,272 303,637 299,037 303,637 303,637 303,637 303,637 1.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - 9,753 - - - 3,450 -
Div Payout % - - 308.84% - - - 44.34% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 309,272 303,637 299,037 303,637 303,637 303,637 303,637 1.23%
NOSH 467,253 464,079 464,079 464,079 464,079 464,079 464,079 0.45%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.18% 1.09% 1.60% 0.40% -1.06% 1.08% 4.69% -
ROE 0.81% 0.78% 1.06% 0.22% -0.60% 0.64% 2.56% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 49.19 46.62 43.30 39.93 37.22 36.63 35.60 24.08%
EPS 0.55 0.52 0.69 0.15 -0.40 0.42 1.69 -52.71%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 0.75 -
NAPS 0.67 0.66 0.65 0.66 0.66 0.66 0.66 1.00%
Adjusted Per Share Value based on latest NOSH - 464,079
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 44.09 41.65 38.68 35.67 33.25 32.73 31.80 24.36%
EPS 0.49 0.46 0.61 0.13 -0.36 0.38 1.51 -52.81%
DPS 0.00 0.00 1.89 0.00 0.00 0.00 0.67 -
NAPS 0.6005 0.5896 0.5807 0.5896 0.5896 0.5896 0.5896 1.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.58 0.62 0.61 0.59 0.63 0.65 0.65 -
P/RPS 1.18 1.33 1.41 1.48 1.69 1.77 1.83 -25.38%
P/EPS 106.41 120.25 88.86 398.58 -158.29 153.43 38.43 97.30%
EY 0.94 0.83 1.13 0.25 -0.63 0.65 2.60 -49.28%
DY 0.00 0.00 3.48 0.00 0.00 0.00 1.15 -
P/NAPS 0.87 0.94 0.94 0.89 0.95 0.98 0.98 -7.63%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 -
Price 0.575 0.595 0.615 0.62 0.60 0.63 0.65 -
P/RPS 1.17 1.28 1.42 1.55 1.61 1.72 1.83 -25.80%
P/EPS 105.49 115.40 89.59 418.85 -150.76 148.71 38.43 96.16%
EY 0.95 0.87 1.12 0.24 -0.66 0.67 2.60 -48.92%
DY 0.00 0.00 3.45 0.00 0.00 0.00 1.15 -
P/NAPS 0.86 0.90 0.95 0.94 0.91 0.95 0.98 -8.34%

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