[PANSAR] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 75.0%
YoY- 38.84%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 765,834 523,094 248,750 339,428 389,106 374,802 366,908 13.04%
PBT 12,620 4,544 530 13,308 10,006 11,714 8,786 6.21%
Tax -4,774 -3,162 -1,036 -3,228 -2,746 -2,606 -2,640 10.37%
NP 7,846 1,382 -506 10,080 7,260 9,108 6,146 4.15%
-
NP to SH 7,680 1,606 -330 10,080 7,260 9,108 6,146 3.78%
-
Tax Rate 37.83% 69.59% 195.47% 24.26% 27.44% 22.25% 30.05% -
Total Cost 757,988 521,712 249,256 329,348 381,846 365,694 360,762 13.16%
-
Net Worth 299,037 303,637 169,618 174,031 178,639 168,000 162,030 10.74%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 19,506 6,900 13,752 9,159 9,240 5,600 11,174 9.72%
Div Payout % 253.99% 429.69% 0.00% 90.87% 127.27% 61.48% 181.82% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 299,037 303,637 169,618 174,031 178,639 168,000 162,030 10.74%
NOSH 464,079 464,079 462,675 462,000 308,000 280,000 279,363 8.82%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.02% 0.26% -0.20% 2.97% 1.87% 2.43% 1.68% -
ROE 2.57% 0.53% -0.19% 5.79% 4.06% 5.42% 3.79% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 166.47 113.70 54.26 74.11 126.33 133.86 131.34 4.02%
EPS 1.66 0.34 -0.08 2.20 2.36 3.26 2.20 -4.58%
DPS 4.24 1.50 3.00 2.00 3.00 2.00 4.00 0.97%
NAPS 0.65 0.66 0.37 0.38 0.58 0.60 0.58 1.91%
Adjusted Per Share Value based on latest NOSH - 462,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 148.69 101.56 48.30 65.90 75.55 72.77 71.24 13.04%
EPS 1.49 0.31 -0.06 1.96 1.41 1.77 1.19 3.81%
DPS 3.79 1.34 2.67 1.78 1.79 1.09 2.17 9.73%
NAPS 0.5806 0.5895 0.3293 0.3379 0.3468 0.3262 0.3146 10.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.61 0.65 0.63 0.55 0.81 0.40 0.42 -
P/RPS 0.37 0.57 1.16 0.74 0.64 0.30 0.32 2.44%
P/EPS 36.54 186.20 -875.18 24.99 34.36 12.30 19.09 11.42%
EY 2.74 0.54 -0.11 4.00 2.91 8.13 5.24 -10.23%
DY 6.95 2.31 4.76 3.64 3.70 5.00 9.52 -5.10%
P/NAPS 0.94 0.98 1.70 1.45 1.40 0.67 0.72 4.54%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 26/11/21 19/11/20 21/11/19 21/11/18 24/11/17 28/11/16 -
Price 0.615 0.65 0.585 0.575 0.805 0.415 0.40 -
P/RPS 0.37 0.57 1.08 0.78 0.64 0.31 0.30 3.55%
P/EPS 36.84 186.20 -812.67 26.12 34.15 12.76 18.18 12.48%
EY 2.71 0.54 -0.12 3.83 2.93 7.84 5.50 -11.12%
DY 6.89 2.31 5.13 3.48 3.73 4.82 10.00 -6.01%
P/NAPS 0.95 0.98 1.58 1.51 1.39 0.69 0.69 5.47%

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