[PANSAR] QoQ TTM 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- 831.6%
YoY- 90.92%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 824,474 768,665 722,703 687,258 601,333 508,764 441,167 51.78%
PBT 13,703 8,762 7,550 13,113 3,512 8,063 14,009 -1.46%
Tax -4,758 -4,317 -3,629 -4,697 -2,822 -1,881 -2,292 62.80%
NP 8,945 4,445 3,921 8,416 690 6,182 11,717 -16.48%
-
NP to SH 8,727 4,380 3,957 8,580 921 6,459 11,675 -17.65%
-
Tax Rate 34.72% 49.27% 48.07% 35.82% 80.35% 23.33% 16.36% -
Total Cost 815,529 764,220 718,782 678,842 600,643 502,582 429,450 53.41%
-
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 9,753 9,753 3,450 3,450 3,450 3,450 100.05%
Div Payout % 111.76% 222.68% 246.48% 40.21% 374.64% 53.42% 29.55% -
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 1.08% 0.58% 0.54% 1.22% 0.11% 1.22% 2.66% -
ROE 2.82% 1.44% 1.32% 2.83% 0.30% 2.13% 3.85% -
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 178.61 167.08 157.09 149.39 130.71 110.59 95.89 51.44%
EPS 1.89 0.95 0.86 1.86 0.20 1.40 2.54 -17.90%
DPS 2.12 2.12 2.12 0.75 0.75 0.75 0.75 100.04%
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 160.09 149.26 140.33 133.45 116.77 98.79 85.66 51.78%
EPS 1.69 0.85 0.77 1.67 0.18 1.25 2.27 -17.87%
DPS 1.89 1.89 1.89 0.67 0.67 0.67 0.67 99.77%
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 0.32 0.37 0.39 0.39 0.48 0.59 0.68 -39.52%
P/EPS 30.68 65.12 70.92 31.64 314.70 46.30 25.61 12.80%
EY 3.26 1.54 1.41 3.16 0.32 2.16 3.90 -11.27%
DY 3.66 3.42 3.48 1.27 1.19 1.15 1.15 116.51%
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 0.32 0.36 0.39 0.42 0.46 0.57 0.68 -39.52%
P/EPS 30.41 62.50 71.50 33.24 299.71 44.87 25.61 12.14%
EY 3.29 1.60 1.40 3.01 0.33 2.23 3.90 -10.72%
DY 3.69 3.56 3.45 1.21 1.25 1.19 1.15 117.70%
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