[PANSAR] YoY Quarter Result on 30-Sep-2024 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 19.92%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 263,434 282,342 199,217 163,772 72,644 88,148 97,407 18.01%
PBT 11,339 8,706 4,051 9,614 1,195 4,639 1,868 35.02%
Tax -3,086 -2,300 -870 -1,938 -683 -1,038 -617 30.74%
NP 8,253 6,406 3,181 7,676 512 3,601 1,251 36.90%
-
NP to SH 8,253 6,371 3,158 7,781 600 3,601 1,251 36.90%
-
Tax Rate 27.22% 26.42% 21.48% 20.16% 57.15% 22.38% 33.03% -
Total Cost 255,181 275,936 196,036 156,096 72,132 84,547 96,156 17.64%
-
Net Worth 329,107 316,652 299,037 303,637 169,618 174,031 178,639 10.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 2,025 1,629 9,753 3,450 6,876 4,579 4,620 -12.83%
Div Payout % 24.54% 25.58% 308.84% 44.34% 1,146.07% 127.18% 369.30% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 329,107 316,652 299,037 303,637 169,618 174,031 178,639 10.70%
NOSH 506,319 469,688 464,079 464,079 462,675 462,000 308,000 8.62%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.13% 2.27% 1.60% 4.69% 0.70% 4.09% 1.28% -
ROE 2.51% 2.01% 1.06% 2.56% 0.35% 2.07% 0.70% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 52.03 60.63 43.30 35.60 15.85 19.25 31.63 8.64%
EPS 1.63 1.37 0.69 1.69 0.13 0.79 0.41 25.83%
DPS 0.40 0.35 2.12 0.75 1.50 1.00 1.50 -19.75%
NAPS 0.65 0.68 0.65 0.66 0.37 0.38 0.58 1.91%
Adjusted Per Share Value based on latest NOSH - 506,319
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.13 54.80 38.66 31.78 14.10 17.11 18.90 18.02%
EPS 1.60 1.24 0.61 1.51 0.12 0.70 0.24 37.14%
DPS 0.39 0.32 1.89 0.67 1.33 0.89 0.90 -12.99%
NAPS 0.6387 0.6145 0.5804 0.5893 0.3292 0.3378 0.3467 10.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.595 0.65 0.61 0.65 0.63 0.55 0.81 -
P/RPS 1.14 1.07 1.41 1.83 3.98 2.86 2.56 -12.60%
P/EPS 36.50 47.51 88.86 38.43 481.35 69.95 199.42 -24.62%
EY 2.74 2.10 1.13 2.60 0.21 1.43 0.50 32.74%
DY 0.67 0.54 3.48 1.15 2.38 1.82 1.85 -15.55%
P/NAPS 0.92 0.96 0.94 0.98 1.70 1.45 1.40 -6.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 17/11/23 23/11/22 26/11/21 19/11/20 21/11/19 21/11/18 -
Price 0.60 0.65 0.615 0.65 0.585 0.575 0.805 -
P/RPS 1.15 1.07 1.42 1.83 3.69 2.99 2.55 -12.41%
P/EPS 36.81 47.51 89.59 38.43 446.97 73.13 198.19 -24.44%
EY 2.72 2.10 1.12 2.60 0.22 1.37 0.50 32.58%
DY 0.67 0.54 3.45 1.15 2.56 1.74 1.86 -15.63%
P/NAPS 0.92 0.96 0.95 0.98 1.58 1.51 1.39 -6.64%

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