[PANSAR] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 4342.42%
YoY- -11.14%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 808,126 597,412 430,080 225,311 259,206 283,166 280,513 19.27%
PBT 26,866 9,977 4,726 8,665 10,503 6,233 9,114 19.73%
Tax -6,196 -3,710 -2,216 -1,564 -2,625 -1,705 -2,203 18.79%
NP 20,670 6,267 2,510 7,101 7,878 4,528 6,911 20.02%
-
NP to SH 20,624 6,212 2,750 7,000 7,878 4,528 6,911 19.97%
-
Tax Rate 23.06% 37.19% 46.89% 18.05% 24.99% 27.35% 24.17% -
Total Cost 787,456 591,145 427,570 218,210 251,328 278,638 273,602 19.25%
-
Net Worth 325,965 303,637 303,637 178,874 178,611 181,719 168,000 11.67%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,629 9,753 3,450 6,879 4,579 4,620 2,800 -8.62%
Div Payout % 7.90% 157.01% 125.47% 98.28% 58.13% 102.03% 40.52% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 325,965 303,637 303,637 178,874 178,611 181,719 168,000 11.67%
NOSH 469,688 464,079 464,079 462,675 462,000 308,000 280,000 8.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.56% 1.05% 0.58% 3.15% 3.04% 1.60% 2.46% -
ROE 6.33% 2.05% 0.91% 3.91% 4.41% 2.49% 4.11% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 173.54 129.86 93.48 49.12 56.60 91.94 100.18 9.58%
EPS 4.43 1.35 0.60 1.53 1.72 1.47 2.47 10.22%
DPS 0.35 2.12 0.75 1.50 1.00 1.50 1.00 -16.04%
NAPS 0.70 0.66 0.66 0.39 0.39 0.59 0.60 2.60%
Adjusted Per Share Value based on latest NOSH - 462,675
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 156.92 116.00 83.51 43.75 50.33 54.98 54.47 19.27%
EPS 4.00 1.21 0.53 1.36 1.53 0.88 1.34 19.98%
DPS 0.32 1.89 0.67 1.34 0.89 0.90 0.54 -8.34%
NAPS 0.633 0.5896 0.5896 0.3473 0.3468 0.3529 0.3262 11.67%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.68 0.62 0.65 0.745 0.625 0.80 0.40 -
P/RPS 0.39 0.48 0.70 1.52 1.10 0.87 0.40 -0.42%
P/EPS 15.35 45.92 108.74 48.81 36.33 54.42 16.21 -0.90%
EY 6.51 2.18 0.92 2.05 2.75 1.84 6.17 0.89%
DY 0.51 3.42 1.15 2.01 1.60 1.87 2.50 -23.26%
P/NAPS 0.97 0.94 0.98 1.91 1.60 1.36 0.67 6.35%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 24/02/22 25/02/21 20/02/20 18/02/19 27/02/18 -
Price 0.625 0.595 0.63 0.855 0.685 0.86 0.825 -
P/RPS 0.36 0.46 0.67 1.74 1.21 0.94 0.82 -12.81%
P/EPS 14.11 44.07 105.39 56.02 39.82 58.50 33.42 -13.38%
EY 7.09 2.27 0.95 1.79 2.51 1.71 2.99 15.46%
DY 0.56 3.56 1.19 1.75 1.46 1.74 1.21 -12.04%
P/NAPS 0.89 0.90 0.95 2.19 1.76 1.46 1.37 -6.93%

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