[PANSAR] YoY Cumulative 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- 111.51%
YoY- 586.67%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 551,553 382,917 261,547 124,375 169,714 194,553 187,401 19.70%
PBT 17,684 6,310 2,272 265 6,654 5,003 5,857 20.21%
Tax -4,363 -2,387 -1,581 -518 -1,614 -1,373 -1,303 22.30%
NP 13,321 3,923 691 -253 5,040 3,630 4,554 19.57%
-
NP to SH 13,263 3,840 803 -165 5,040 3,630 4,554 19.49%
-
Tax Rate 24.67% 37.83% 69.59% 195.47% 24.26% 27.44% 22.25% -
Total Cost 538,232 378,994 260,856 124,628 164,674 190,923 182,847 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 1,629 9,753 3,450 6,876 4,579 4,620 2,800 -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 4.19% 1.28% 0.26% -0.10% 2.90% 2.03% 2.71% -
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 118.44 83.23 56.85 27.13 37.06 63.17 66.93 9.97%
EPS 2.85 0.83 0.17 -0.04 1.10 1.18 1.63 9.75%
DPS 0.35 2.12 0.75 1.50 1.00 1.50 1.00 -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 107.10 74.35 50.79 24.15 32.95 37.78 36.39 19.70%
EPS 2.58 0.75 0.16 -0.03 0.98 0.70 0.88 19.62%
DPS 0.32 1.89 0.67 1.34 0.89 0.90 0.54 -8.34%
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 0.55 0.73 1.14 2.32 1.48 1.28 0.60 -1.43%
P/EPS 22.82 73.08 372.40 -1,750.37 49.98 68.73 24.59 -1.23%
EY 4.38 1.37 0.27 -0.06 2.00 1.46 4.07 1.23%
DY 0.54 3.48 1.15 2.38 1.82 1.85 2.50 -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 0.55 0.74 1.14 2.16 1.55 1.27 0.62 -1.97%
P/EPS 22.82 73.68 372.40 -1,625.34 52.25 68.30 25.52 -1.84%
EY 4.38 1.36 0.27 -0.06 1.91 1.46 3.92 1.86%
DY 0.54 3.45 1.15 2.56 1.74 1.86 2.41 -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