[PANSAR] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 105.75%
YoY- 586.67%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,103,106 765,834 523,094 248,750 339,428 389,106 374,802 19.70%
PBT 35,368 12,620 4,544 530 13,308 10,006 11,714 20.21%
Tax -8,726 -4,774 -3,162 -1,036 -3,228 -2,746 -2,606 22.30%
NP 26,642 7,846 1,382 -506 10,080 7,260 9,108 19.57%
-
NP to SH 26,526 7,680 1,606 -330 10,080 7,260 9,108 19.49%
-
Tax Rate 24.67% 37.83% 69.59% 195.47% 24.26% 27.44% 22.25% -
Total Cost 1,076,464 757,988 521,712 249,256 329,348 381,846 365,694 19.70%
-
Net Worth 316,652 299,037 303,637 169,618 174,031 178,639 168,000 11.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,259 19,506 6,900 13,752 9,159 9,240 5,600 -8.62%
Div Payout % 12.29% 253.99% 429.69% 0.00% 90.87% 127.27% 61.48% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 316,652 299,037 303,637 169,618 174,031 178,639 168,000 11.13%
NOSH 469,688 464,079 464,079 462,675 462,000 308,000 280,000 8.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.42% 1.02% 0.26% -0.20% 2.97% 1.87% 2.43% -
ROE 8.38% 2.57% 0.53% -0.19% 5.79% 4.06% 5.42% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 236.89 166.47 113.70 54.26 74.11 126.33 133.86 9.97%
EPS 5.70 1.66 0.34 -0.08 2.20 2.36 3.26 9.75%
DPS 0.70 4.24 1.50 3.00 2.00 3.00 2.00 -16.04%
NAPS 0.68 0.65 0.66 0.37 0.38 0.58 0.60 2.10%
Adjusted Per Share Value based on latest NOSH - 464,079
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 214.20 148.71 101.57 48.30 65.91 75.56 72.78 19.70%
EPS 5.15 1.49 0.31 -0.06 1.96 1.41 1.77 19.47%
DPS 0.63 3.79 1.34 2.67 1.78 1.79 1.09 -8.72%
NAPS 0.6149 0.5807 0.5896 0.3294 0.3379 0.3469 0.3262 11.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.65 0.61 0.65 0.63 0.55 0.81 0.40 -
P/RPS 0.27 0.37 0.57 1.16 0.74 0.64 0.30 -1.73%
P/EPS 11.41 36.54 186.20 -875.18 24.99 34.36 12.30 -1.24%
EY 8.76 2.74 0.54 -0.11 4.00 2.91 8.13 1.25%
DY 1.08 6.95 2.31 4.76 3.64 3.70 5.00 -22.53%
P/NAPS 0.96 0.94 0.98 1.70 1.45 1.40 0.67 6.17%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 23/11/22 26/11/21 19/11/20 21/11/19 21/11/18 24/11/17 -
Price 0.65 0.615 0.65 0.585 0.575 0.805 0.415 -
P/RPS 0.27 0.37 0.57 1.08 0.78 0.64 0.31 -2.27%
P/EPS 11.41 36.84 186.20 -812.67 26.12 34.15 12.76 -1.84%
EY 8.76 2.71 0.54 -0.12 3.83 2.93 7.84 1.86%
DY 1.08 6.89 2.31 5.13 3.48 3.73 4.82 -22.05%
P/NAPS 0.96 0.95 0.98 1.58 1.51 1.39 0.69 5.65%

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