[PANSAR] YoY Annualized Quarter 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- 4.21%
YoY- 73.98%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 796,549 573,440 300,414 345,608 377,554 374,017 359,124 14.19%
PBT 13,302 6,301 11,553 14,004 8,310 12,152 8,952 6.82%
Tax -4,946 -2,954 -2,085 -3,500 -2,273 -2,937 -2,964 8.90%
NP 8,356 3,346 9,468 10,504 6,037 9,214 5,988 5.70%
-
NP to SH 8,282 3,666 9,333 10,504 6,037 9,214 5,988 5.55%
-
Tax Rate 37.18% 46.88% 18.05% 24.99% 27.35% 24.17% 33.11% -
Total Cost 788,193 570,093 290,946 335,104 371,517 364,802 353,136 14.31%
-
Net Worth 303,637 303,637 178,874 178,611 181,719 168,000 165,199 10.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 13,004 4,600 9,173 6,106 6,160 3,733 7,466 9.68%
Div Payout % 157.01% 125.47% 98.28% 58.13% 102.03% 40.52% 124.69% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 303,637 303,637 178,874 178,611 181,719 168,000 165,199 10.67%
NOSH 464,079 464,079 462,675 462,000 308,000 280,000 280,000 8.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.05% 0.58% 3.15% 3.04% 1.60% 2.46% 1.67% -
ROE 2.73% 1.21% 5.22% 5.88% 3.32% 5.48% 3.62% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 173.14 124.65 65.50 75.46 122.58 133.58 128.26 5.12%
EPS 1.80 0.80 2.04 2.29 1.96 3.29 2.13 -2.76%
DPS 2.83 1.00 2.00 1.33 2.00 1.33 2.67 0.97%
NAPS 0.66 0.66 0.39 0.39 0.59 0.60 0.59 1.88%
Adjusted Per Share Value based on latest NOSH - 462,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 154.67 111.35 58.33 67.11 73.31 72.63 69.73 14.19%
EPS 1.61 0.71 1.81 2.04 1.17 1.79 1.16 5.61%
DPS 2.53 0.89 1.78 1.19 1.20 0.72 1.45 9.71%
NAPS 0.5896 0.5896 0.3473 0.3468 0.3529 0.3262 0.3208 10.67%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.62 0.65 0.745 0.625 0.80 0.40 0.40 -
P/RPS 0.36 0.52 1.14 0.83 0.65 0.30 0.31 2.52%
P/EPS 34.44 81.56 36.61 27.25 40.81 12.15 18.70 10.70%
EY 2.90 1.23 2.73 3.67 2.45 8.23 5.35 -9.69%
DY 4.56 1.54 2.68 2.13 2.50 3.33 6.67 -6.13%
P/NAPS 0.94 0.98 1.91 1.60 1.36 0.67 0.68 5.54%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 25/02/21 20/02/20 18/02/19 27/02/18 23/02/17 -
Price 0.595 0.63 0.855 0.685 0.86 0.825 0.42 -
P/RPS 0.34 0.51 1.31 0.91 0.70 0.62 0.33 0.49%
P/EPS 33.05 79.05 42.02 29.87 43.87 25.07 19.64 9.05%
EY 3.03 1.27 2.38 3.35 2.28 3.99 5.09 -8.27%
DY 4.75 1.59 2.34 1.95 2.33 1.62 6.35 -4.72%
P/NAPS 0.90 0.95 2.19 1.76 1.46 1.37 0.71 4.02%

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