Highlights

[PANSAR] YoY Quarter Result on 2020-06-30 [#1]

Stock [PANSAR]: PANSAR BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -45.27%    YoY -     -153.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 51,731 81,566 97,145 90,346 98,661 83,603 102,149 -10.71%
  YoY % -36.58% -16.04% 7.53% -8.43% 18.01% -18.16% -
  Horiz. % 50.64% 79.85% 95.10% 88.45% 96.59% 81.84% 100.00%
PBT -932 2,015 3,135 2,627 3,069 942 5,519 -
  YoY % -146.25% -35.73% 19.34% -14.40% 225.80% -82.93% -
  Horiz. % -16.89% 36.51% 56.80% 47.60% 55.61% 17.07% 100.00%
Tax 165 -575 -756 -571 -863 -334 -1,535 -
  YoY % 128.70% 23.94% -32.40% 33.84% -158.38% 78.24% -
  Horiz. % -10.75% 37.46% 49.25% 37.20% 56.22% 21.76% 100.00%
NP -767 1,440 2,379 2,056 2,206 608 3,984 -
  YoY % -153.26% -39.47% 15.71% -6.80% 262.83% -84.74% -
  Horiz. % -19.25% 36.14% 59.71% 51.61% 55.37% 15.26% 100.00%
NP to SH -767 1,440 2,379 2,056 2,206 608 3,984 -
  YoY % -153.26% -39.47% 15.71% -6.80% 262.83% -84.74% -
  Horiz. % -19.25% 36.14% 59.71% 51.61% 55.37% 15.26% 100.00%
Tax Rate - % 28.54 % 24.11 % 21.74 % 28.12 % 35.46 % 27.81 % -
  YoY % 0.00% 18.37% 10.90% -22.69% -20.70% 27.51% -
  Horiz. % 0.00% 102.62% 86.70% 78.17% 101.11% 127.51% 100.00%
Total Cost 52,498 80,126 94,766 88,290 96,455 82,995 98,165 -9.90%
  YoY % -34.48% -15.45% 7.33% -8.47% 16.22% -15.45% -
  Horiz. % 53.48% 81.62% 96.54% 89.94% 98.26% 84.55% 100.00%
Net Worth 178,611 178,611 184,800 168,000 167,544 160,290 157,115 2.16%
  YoY % 0.00% -3.35% 10.00% 0.27% 4.53% 2.02% -
  Horiz. % 113.68% 113.68% 117.62% 106.93% 106.64% 102.02% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 178,611 178,611 184,800 168,000 167,544 160,290 157,115 2.16%
  YoY % 0.00% -3.35% 10.00% 0.27% 4.53% 2.02% -
  Horiz. % 113.68% 113.68% 117.62% 106.93% 106.64% 102.02% 100.00%
NOSH 457,977 457,977 308,000 280,000 279,240 276,363 280,563 8.50%
  YoY % 0.00% 48.69% 10.00% 0.27% 1.04% -1.50% -
  Horiz. % 163.23% 163.23% 109.78% 99.80% 99.53% 98.50% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.48 % 1.77 % 2.45 % 2.28 % 2.24 % 0.73 % 3.90 % -
  YoY % -183.62% -27.76% 7.46% 1.79% 206.85% -81.28% -
  Horiz. % -37.95% 45.38% 62.82% 58.46% 57.44% 18.72% 100.00%
ROE -0.43 % 0.81 % 1.29 % 1.22 % 1.32 % 0.38 % 2.54 % -
  YoY % -153.09% -37.21% 5.74% -7.58% 247.37% -85.04% -
  Horiz. % -16.93% 31.89% 50.79% 48.03% 51.97% 14.96% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.30 17.81 31.54 32.27 35.33 30.25 36.41 -17.70%
  YoY % -36.55% -43.53% -2.26% -8.66% 16.79% -16.92% -
  Horiz. % 31.04% 48.92% 86.62% 88.63% 97.03% 83.08% 100.00%
EPS -0.17 0.31 0.77 0.73 0.79 0.22 1.42 -
  YoY % -154.84% -59.74% 5.48% -7.59% 259.09% -84.51% -
  Horiz. % -11.97% 21.83% 54.23% 51.41% 55.63% 15.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3900 0.3900 0.6000 0.6000 0.6000 0.5800 0.5600 -5.85%
  YoY % 0.00% -35.00% 0.00% 0.00% 3.45% 3.57% -
  Horiz. % 69.64% 69.64% 107.14% 107.14% 107.14% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 462,675
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.18 17.63 21.00 19.53 21.32 18.07 22.08 -10.71%
  YoY % -36.59% -16.05% 7.53% -8.40% 17.99% -18.16% -
  Horiz. % 50.63% 79.85% 95.11% 88.45% 96.56% 81.84% 100.00%
EPS -0.17 0.31 0.51 0.44 0.48 0.13 0.86 -
  YoY % -154.84% -39.22% 15.91% -8.33% 269.23% -84.88% -
  Horiz. % -19.77% 36.05% 59.30% 51.16% 55.81% 15.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3860 0.3860 0.3994 0.3631 0.3621 0.3464 0.3396 2.16%
  YoY % 0.00% -3.36% 10.00% 0.28% 4.53% 2.00% -
  Horiz. % 113.66% 113.66% 117.61% 106.92% 106.63% 102.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9350 0.4900 0.8800 0.4100 0.4350 0.4950 0.5000 -
P/RPS 8.28 2.75 2.79 1.27 1.23 1.64 1.37 34.93%
  YoY % 201.09% -1.43% 119.69% 3.25% -25.00% 19.71% -
  Horiz. % 604.38% 200.73% 203.65% 92.70% 89.78% 119.71% 100.00%
P/EPS -558.29 155.84 113.93 55.84 55.06 225.00 35.21 -
  YoY % -458.25% 36.79% 104.03% 1.42% -75.53% 539.02% -
  Horiz. % -1,585.60% 442.60% 323.57% 158.59% 156.38% 639.02% 100.00%
EY -0.18 0.64 0.88 1.79 1.82 0.44 2.84 -
  YoY % -128.12% -27.27% -50.84% -1.65% 313.64% -84.51% -
  Horiz. % -6.34% 22.54% 30.99% 63.03% 64.08% 15.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 1.26 1.47 0.68 0.72 0.85 0.89 17.96%
  YoY % 90.48% -14.29% 116.18% -5.56% -15.29% -4.49% -
  Horiz. % 269.66% 141.57% 165.17% 76.40% 80.90% 95.51% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 20/08/19 27/08/18 23/08/17 18/08/16 25/08/15 21/08/14 -
Price 0.7300 0.4500 0.8400 0.4000 0.4550 0.4400 0.5250 -
P/RPS 6.46 2.53 2.66 1.24 1.29 1.45 1.44 28.39%
  YoY % 155.34% -4.89% 114.52% -3.88% -11.03% 0.69% -
  Horiz. % 448.61% 175.69% 184.72% 86.11% 89.58% 100.69% 100.00%
P/EPS -435.88 143.12 108.75 54.47 57.59 200.00 36.97 -
  YoY % -404.56% 31.60% 99.65% -5.42% -71.21% 440.98% -
  Horiz. % -1,179.01% 387.12% 294.16% 147.34% 155.77% 540.98% 100.00%
EY -0.23 0.70 0.92 1.84 1.74 0.50 2.70 -
  YoY % -132.86% -23.91% -50.00% 5.75% 248.00% -81.48% -
  Horiz. % -8.52% 25.93% 34.07% 68.15% 64.44% 18.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.87 1.15 1.40 0.67 0.76 0.76 0.94 12.13%
  YoY % 62.61% -17.86% 108.96% -11.84% 0.00% -19.15% -
  Horiz. % 198.94% 122.34% 148.94% 71.28% 80.85% 80.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS