[PANSAR] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 215.81%
YoY- 911.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 977,568 1,076,844 734,800 391,100 206,924 326,264 388,580 16.60%
PBT 36,308 35,908 9,036 -29,368 -3,728 8,060 12,540 19.36%
Tax -8,780 -8,252 -6,068 1,432 660 -2,300 -3,024 19.42%
NP 27,528 27,656 2,968 -27,936 -3,068 5,760 9,516 19.34%
-
NP to SH 27,528 27,564 2,724 -27,912 -3,068 5,760 9,516 19.34%
-
Tax Rate 24.18% 22.98% 67.15% - - 28.54% 24.11% -
Total Cost 950,040 1,049,188 731,832 419,036 209,992 320,504 379,064 16.53%
-
Net Worth 326,041 315,891 303,637 299,031 178,611 178,611 184,800 9.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 326,041 315,891 303,637 299,031 178,611 178,611 184,800 9.91%
NOSH 504,940 469,688 464,079 464,079 462,000 462,000 308,000 8.57%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.82% 2.57% 0.40% -7.14% -1.48% 1.77% 2.45% -
ROE 8.44% 8.73% 0.90% -9.33% -1.72% 3.22% 5.15% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 197.89 231.81 159.72 85.01 45.18 71.24 126.16 7.78%
EPS 5.56 5.92 0.60 -6.08 -0.68 1.24 3.08 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.68 0.66 0.65 0.39 0.39 0.60 1.59%
Adjusted Per Share Value based on latest NOSH - 469,688
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 189.72 208.99 142.61 75.90 40.16 63.32 75.41 16.60%
EPS 5.34 5.35 0.53 -5.42 -0.60 1.12 1.85 19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6328 0.6131 0.5893 0.5803 0.3466 0.3466 0.3587 9.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.58 0.58 0.59 0.65 0.935 0.49 0.88 -
P/RPS 0.29 0.25 0.37 0.76 2.07 0.69 0.70 -13.64%
P/EPS 10.41 9.77 99.65 -10.71 -139.57 38.96 28.48 -15.42%
EY 9.61 10.23 1.00 -9.33 -0.72 2.57 3.51 18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.89 1.00 2.40 1.26 1.47 -8.18%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 23/08/23 24/08/22 26/08/21 28/08/20 20/08/19 27/08/18 -
Price 0.55 0.575 0.62 0.655 0.73 0.45 0.84 -
P/RPS 0.28 0.25 0.39 0.77 1.62 0.63 0.67 -13.52%
P/EPS 9.87 9.69 104.71 -10.80 -108.97 35.78 27.19 -15.52%
EY 10.13 10.32 0.96 -9.26 -0.92 2.79 3.68 18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 0.94 1.01 1.87 1.15 1.40 -8.33%

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