[PANSAR] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 214,495 199,217 183,700 171,253 168,533 163,772 97,775 68.59% QoQ % 7.67% 8.45% 7.27% 1.61% 2.91% 67.50% - Horiz. % 219.38% 203.75% 187.88% 175.15% 172.37% 167.50% 100.00%
PBT 3,667 4,051 2,259 -1,215 2,455 9,614 -7,342 - QoQ % -9.48% 79.33% 285.93% -149.49% -74.46% 230.95% - Horiz. % -49.95% -55.18% -30.77% 16.55% -33.44% -130.95% 100.00%
Tax -1,323 -870 -1,517 -607 -635 -1,938 358 - QoQ % -52.07% 42.65% -149.92% 4.41% 67.23% -641.34% - Horiz. % -369.55% -243.02% -423.74% -169.55% -177.37% -541.34% 100.00%
NP 2,344 3,181 742 -1,822 1,820 7,676 -6,984 - QoQ % -26.31% 328.71% 140.72% -200.11% -76.29% 209.91% - Horiz. % -33.56% -45.55% -10.62% 26.09% -26.06% -109.91% 100.00%
NP to SH 2,372 3,158 681 -1,831 1,949 7,781 -6,978 - QoQ % -24.89% 363.73% 137.19% -193.95% -74.95% 211.51% - Horiz. % -33.99% -45.26% -9.76% 26.24% -27.93% -111.51% 100.00%
Tax Rate 36.08 % 21.48 % 67.15 % - % 25.87 % 20.16 % - % - QoQ % 67.97% -68.01% 0.00% 0.00% 28.32% 0.00% - Horiz. % 178.97% 106.55% 333.09% 0.00% 128.32% 100.00% -
Total Cost 212,151 196,036 182,958 173,075 166,713 156,096 104,759 59.86% QoQ % 8.22% 7.15% 5.71% 3.82% 6.80% 49.00% - Horiz. % 202.51% 187.13% 174.65% 165.21% 159.14% 149.00% 100.00%
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02% QoQ % 1.54% -1.52% 0.00% 0.00% 0.00% 1.54% - Horiz. % 101.54% 100.00% 101.54% 101.54% 101.54% 101.54% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 9,753 - - - 3,450 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 282.67% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 308.84 % - % - % - % 44.34 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 696.53% 0.00% 0.00% 0.00% 100.00% -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 303,637 299,037 303,637 303,637 303,637 303,637 299,031 1.02% QoQ % 1.54% -1.52% 0.00% 0.00% 0.00% 1.54% - Horiz. % 101.54% 100.00% 101.54% 101.54% 101.54% 101.54% 100.00%
NOSH 460,057 460,057 460,057 460,057 460,057 460,057 460,048 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.09 % 1.60 % 0.40 % -1.06 % 1.08 % 4.69 % -7.14 % - QoQ % -31.88% 300.00% 137.74% -198.15% -76.97% 165.69% - Horiz. % -15.27% -22.41% -5.60% 14.85% -15.13% -65.69% 100.00%
ROE 0.78 % 1.06 % 0.22 % -0.60 % 0.64 % 2.56 % -2.33 % - QoQ % -26.42% 381.82% 136.67% -193.75% -75.00% 209.87% - Horiz. % -33.48% -45.49% -9.44% 25.75% -27.47% -109.87% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.62 43.30 39.93 37.22 36.63 35.60 21.25 68.60% QoQ % 7.67% 8.44% 7.28% 1.61% 2.89% 67.53% - Horiz. % 219.39% 203.76% 187.91% 175.15% 172.38% 167.53% 100.00%
EPS 0.52 0.69 0.15 -0.40 0.42 1.69 -1.52 - QoQ % -24.64% 360.00% 137.50% -195.24% -75.15% 211.18% - Horiz. % -34.21% -45.39% -9.87% 26.32% -27.63% -111.18% 100.00%
DPS 0.00 2.12 0.00 0.00 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 282.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6600 0.6500 0.6600 0.6600 0.6600 0.6600 0.6500 1.02% QoQ % 1.54% -1.52% 0.00% 0.00% 0.00% 1.54% - Horiz. % 101.54% 100.00% 101.54% 101.54% 101.54% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,322 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.57 40.46 37.31 34.78 34.23 33.27 19.86 68.60% QoQ % 7.69% 8.44% 7.27% 1.61% 2.89% 67.52% - Horiz. % 219.39% 203.73% 187.87% 175.13% 172.36% 167.52% 100.00%
EPS 0.48 0.64 0.14 -0.37 0.40 1.58 -1.42 - QoQ % -25.00% 357.14% 137.84% -192.50% -74.68% 211.27% - Horiz. % -33.80% -45.07% -9.86% 26.06% -28.17% -111.27% 100.00%
DPS 0.00 1.98 0.00 0.00 0.00 0.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 282.86% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6167 0.6074 0.6167 0.6167 0.6167 0.6167 0.6074 1.02% QoQ % 1.53% -1.51% 0.00% 0.00% 0.00% 1.53% - Horiz. % 101.53% 100.00% 101.53% 101.53% 101.53% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.6200 0.6100 0.5900 0.6300 0.6500 0.6500 0.6500 -
P/RPS 1.33 1.41 1.48 1.69 1.77 1.83 3.06 -42.53% QoQ % -5.67% -4.73% -12.43% -4.52% -3.28% -40.20% - Horiz. % 43.46% 46.08% 48.37% 55.23% 57.84% 59.80% 100.00%
P/EPS 120.25 88.86 398.58 -158.29 153.43 38.43 -42.85 - QoQ % 35.33% -77.71% 351.80% -203.17% 299.25% 189.68% - Horiz. % -280.63% -207.37% -930.18% 369.40% -358.06% -89.68% 100.00%
EY 0.83 1.13 0.25 -0.63 0.65 2.60 -2.33 - QoQ % -26.55% 352.00% 139.68% -196.92% -75.00% 211.59% - Horiz. % -35.62% -48.50% -10.73% 27.04% -27.90% -111.59% 100.00%
DY 0.00 3.48 0.00 0.00 0.00 1.15 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 302.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.94 0.94 0.89 0.95 0.98 0.98 1.00 -4.03% QoQ % 0.00% 5.62% -6.32% -3.06% 0.00% -2.00% - Horiz. % 94.00% 94.00% 89.00% 95.00% 98.00% 98.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 30/05/22 24/02/22 26/11/21 26/08/21 -
Price 0.5950 0.6150 0.6200 0.6000 0.6300 0.6500 0.6550 -
P/RPS 1.28 1.42 1.55 1.61 1.72 1.83 3.08 -44.22% QoQ % -9.86% -8.39% -3.73% -6.40% -6.01% -40.58% - Horiz. % 41.56% 46.10% 50.32% 52.27% 55.84% 59.42% 100.00%
P/EPS 115.40 89.59 418.85 -150.76 148.71 38.43 -43.18 - QoQ % 28.81% -78.61% 377.83% -201.38% 286.96% 189.00% - Horiz. % -267.25% -207.48% -970.01% 349.14% -344.40% -89.00% 100.00%
EY 0.87 1.12 0.24 -0.66 0.67 2.60 -2.32 - QoQ % -22.32% 366.67% 136.36% -198.51% -74.23% 212.07% - Horiz. % -37.50% -48.28% -10.34% 28.45% -28.88% -112.07% 100.00%
DY 0.00 3.45 0.00 0.00 0.00 1.15 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 300.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.90 0.95 0.94 0.91 0.95 0.98 1.01 -7.38% QoQ % -5.26% 1.06% 3.30% -4.21% -3.06% -2.97% - Horiz. % 89.11% 94.06% 93.07% 90.10% 94.06% 97.03% 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.
Comment
PB 4Q FY2022 Announcement.pdf 
