[PANSAR] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -53.88%
YoY- -66.11%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 909,985 824,474 768,665 722,703 687,258 601,333 508,764 47.50%
PBT 20,421 13,703 8,762 7,550 13,113 3,512 8,063 86.11%
Tax -5,304 -4,758 -4,317 -3,629 -4,697 -2,822 -1,881 99.97%
NP 15,117 8,945 4,445 3,921 8,416 690 6,182 81.80%
-
NP to SH 14,937 8,727 4,380 3,957 8,580 921 6,459 75.14%
-
Tax Rate 25.97% 34.72% 49.27% 48.07% 35.82% 80.35% 23.33% -
Total Cost 894,868 815,529 764,220 718,782 678,842 600,643 502,582 47.05%
-
Net Worth 315,891 309,272 303,637 299,037 303,637 303,637 303,637 2.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 9,753 9,753 9,753 9,753 3,450 3,450 3,450 100.31%
Div Payout % 65.30% 111.76% 222.68% 246.48% 40.21% 374.64% 53.42% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,891 309,272 303,637 299,037 303,637 303,637 303,637 2.68%
NOSH 469,688 467,253 464,079 464,079 464,079 464,079 464,079 0.80%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.66% 1.08% 0.58% 0.54% 1.22% 0.11% 1.22% -
ROE 4.73% 2.82% 1.44% 1.32% 2.83% 0.30% 2.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 195.89 178.61 167.08 157.09 149.39 130.71 110.59 46.54%
EPS 3.22 1.89 0.95 0.86 1.86 0.20 1.40 74.50%
DPS 2.12 2.12 2.12 2.12 0.75 0.75 0.75 100.29%
NAPS 0.68 0.67 0.66 0.65 0.66 0.66 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 464,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 176.61 160.01 149.18 140.26 133.38 116.70 98.74 47.50%
EPS 2.90 1.69 0.85 0.77 1.67 0.18 1.25 75.52%
DPS 1.89 1.89 1.89 1.89 0.67 0.67 0.67 100.02%
NAPS 0.6131 0.6002 0.5893 0.5804 0.5893 0.5893 0.5893 2.68%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.58 0.58 0.62 0.61 0.59 0.63 0.65 -
P/RPS 0.30 0.32 0.37 0.39 0.39 0.48 0.59 -36.37%
P/EPS 18.04 30.68 65.12 70.92 31.64 314.70 46.30 -46.74%
EY 5.54 3.26 1.54 1.41 3.16 0.32 2.16 87.69%
DY 3.66 3.66 3.42 3.48 1.27 1.19 1.15 116.82%
P/NAPS 0.85 0.87 0.94 0.94 0.89 0.95 0.98 -9.07%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 26/05/23 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 -
Price 0.575 0.575 0.595 0.615 0.62 0.60 0.63 -
P/RPS 0.29 0.32 0.36 0.39 0.42 0.46 0.57 -36.34%
P/EPS 17.88 30.41 62.50 71.50 33.24 299.71 44.87 -45.94%
EY 5.59 3.29 1.60 1.40 3.01 0.33 2.23 84.84%
DY 3.69 3.69 3.56 3.45 1.21 1.25 1.19 113.08%
P/NAPS 0.85 0.86 0.90 0.95 0.94 0.91 0.95 -7.16%

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