[PANSAR] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 20.48%
YoY- 79.34%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 293,341 308,845 338,680 344,023 343,144 352,403 367,982 -13.99%
PBT 3,576 7,020 9,967 14,810 12,192 9,421 10,541 -51.26%
Tax -1,522 -1,877 -2,617 -3,402 -2,723 -2,302 -2,483 -27.77%
NP 2,054 5,143 7,350 11,408 9,469 7,119 8,058 -59.69%
-
NP to SH 2,142 5,143 7,350 11,408 9,469 7,119 8,058 -58.55%
-
Tax Rate 42.56% 26.74% 26.26% 22.97% 22.33% 24.43% 23.56% -
Total Cost 291,287 303,702 331,330 332,615 333,675 345,284 359,924 -13.12%
-
Net Worth 169,618 178,611 178,611 178,611 174,031 178,611 174,031 -1.69%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 6,876 4,579 4,579 4,579 4,579 4,620 4,620 30.26%
Div Payout % 321.03% 89.05% 62.31% 40.15% 48.37% 64.90% 57.33% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 169,618 178,611 178,611 178,611 174,031 178,611 174,031 -1.69%
NOSH 462,675 462,000 462,000 462,000 462,000 462,000 308,000 31.06%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.70% 1.67% 2.17% 3.32% 2.76% 2.02% 2.19% -
ROE 1.26% 2.88% 4.12% 6.39% 5.44% 3.99% 4.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 63.99 67.44 73.95 75.12 74.93 76.95 120.52 -34.35%
EPS 0.47 1.12 1.60 2.49 2.07 1.55 2.64 -68.25%
DPS 1.50 1.00 1.00 1.00 1.00 1.01 1.50 0.00%
NAPS 0.37 0.39 0.39 0.39 0.38 0.39 0.57 -24.97%
Adjusted Per Share Value based on latest NOSH - 462,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 56.95 59.96 65.76 66.80 66.62 68.42 71.45 -13.99%
EPS 0.42 1.00 1.43 2.21 1.84 1.38 1.56 -58.20%
DPS 1.34 0.89 0.89 0.89 0.89 0.90 0.90 30.29%
NAPS 0.3293 0.3468 0.3468 0.3468 0.3379 0.3468 0.3379 -1.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.63 0.935 0.63 0.625 0.55 0.49 0.80 -
P/RPS 0.98 1.39 0.85 0.83 0.73 0.64 0.66 30.05%
P/EPS 134.83 83.26 39.26 25.09 26.60 31.52 30.31 169.74%
EY 0.74 1.20 2.55 3.99 3.76 3.17 3.30 -62.98%
DY 2.38 1.07 1.59 1.60 1.82 2.06 1.87 17.39%
P/NAPS 1.70 2.40 1.62 1.60 1.45 1.26 1.40 13.77%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 28/08/20 22/06/20 20/02/20 21/11/19 20/08/19 24/05/19 -
Price 0.585 0.73 0.915 0.685 0.575 0.45 0.50 -
P/RPS 0.91 1.08 1.24 0.91 0.77 0.58 0.41 69.90%
P/EPS 125.20 65.01 57.01 27.50 27.81 28.95 18.95 250.88%
EY 0.80 1.54 1.75 3.64 3.60 3.45 5.28 -71.48%
DY 2.56 1.37 1.09 1.46 1.74 2.24 3.00 -10.00%
P/NAPS 1.58 1.87 2.35 1.76 1.51 1.15 0.88 47.56%

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