End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.59 MYR | +0.85% | +3.51% | -13.24% |
04-19 | Pansar Clinches MYR269 Million Construction Deal for Salim Water Treatment Plant | MT |
04-12 | Pansar Converts 4.5 Million Redeemable Convertible Preference Shares to Ordinary Shares | MT |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 360.4 | 244.3 | 288.5 | 340 | 289.8 | 268.7 |
Enterprise Value (EV) 1 | 341.8 | 225.2 | 265.9 | 191.4 | 443 | 496.8 |
P/E ratio | 38 x | 30.9 x | 39.3 x | 31.7 x | 630 x | 61.1 x |
Yield | 1.28% | 1.88% | 2.38% | 1.01% | - | 0.6% |
Capitalization / Revenue | 0.93 x | 0.66 x | 0.85 x | 1.12 x | 0.48 x | 0.33 x |
EV / Revenue | 0.88 x | 0.61 x | 0.79 x | 0.63 x | 0.74 x | 0.6 x |
EV / EBITDA | 49.2 x | 97.6 x | -149 x | -32.4 x | 28 x | 14.9 x |
EV / FCF | -19.9 x | 17 x | 12.9 x | -68.9 x | -2.42 x | -6.92 x |
FCF Yield | -5.03% | 5.88% | 7.75% | -1.45% | -41.3% | -14.4% |
Price to Book | 1.98 x | 1.4 x | 1.62 x | 1.87 x | 1.61 x | 1.44 x |
Nbr of stocks (in thousands) | 462,000 | 458,127 | 457,977 | 459,438 | 460,057 | 463,230 |
Reference price 2 | 0.7800 | 0.5333 | 0.6300 | 0.7400 | 0.6300 | 0.5800 |
Announcement Date | 7/6/18 | 7/18/19 | 8/11/20 | 8/3/21 | 7/27/22 | 7/26/23 |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 386.5 | 368 | 338.7 | 304 | 601.6 | 824.9 |
EBITDA 1 | 6.954 | 2.307 | -1.787 | -5.916 | 15.84 | 33.27 |
EBIT 1 | 5.31 | 0.5068 | -3.803 | -7.441 | 6.228 | 20.35 |
Operating Margin | 1.37% | 0.14% | -1.12% | -2.45% | 1.04% | 2.47% |
Earnings before Tax (EBT) 1 | 11.58 | 10.36 | 9.966 | 12 | 3.511 | 13.7 |
Net income 1 | 8.744 | 7.929 | 7.349 | 10.71 | 0.9206 | 8.724 |
Net margin | 2.26% | 2.15% | 2.17% | 3.52% | 0.15% | 1.06% |
EPS 2 | 0.0205 | 0.0172 | 0.0160 | 0.0234 | 0.001000 | 0.009499 |
Free Cash Flow 1 | -17.18 | 13.24 | 20.61 | -2.777 | -182.9 | -71.74 |
FCF margin | -4.45% | 3.6% | 6.09% | -0.91% | -30.4% | -8.7% |
FCF Conversion (EBITDA) | - | 573.8% | - | - | - | - |
FCF Conversion (Net income) | - | 166.96% | 280.48% | - | - | - |
Dividend per Share 2 | 0.0100 | 0.0100 | 0.0150 | 0.007500 | - | 0.003500 |
Announcement Date | 7/6/18 | 7/18/19 | 8/11/20 | 8/3/21 | 7/27/22 | 7/26/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 153 | 228 |
Net Cash position 1 | 18.5 | 19.2 | 22.6 | 149 | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | 9.673 x | 6.856 x |
Free Cash Flow 1 | -17.2 | 13.2 | 20.6 | -2.78 | -183 | -71.7 |
ROE (net income / shareholders' equity) | 5.03% | 4.44% | 4.17% | 4.46% | 0.23% | 2.93% |
ROA (Net income/ Total Assets) | 1.29% | 0.12% | -0.92% | -1.46% | 0.8% | 1.95% |
Assets 1 | 678.5 | 6,669 | -801.7 | -731.5 | 115.1 | 448.2 |
Book Value Per Share 2 | 0.3900 | 0.3800 | 0.3900 | 0.4000 | 0.3900 | 0.4000 |
Cash Flow per Share 2 | 0.0200 | 0.0300 | 0.0900 | 0.3100 | 0.0500 | 0.0300 |
Capex 1 | 1.81 | 3.08 | 0.88 | 2.02 | 9.1 | 11 |
Capex / Sales | 0.47% | 0.84% | 0.26% | 0.66% | 1.51% | 1.33% |
Announcement Date | 7/6/18 | 7/18/19 | 8/11/20 | 8/3/21 | 7/27/22 | 7/26/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-13.24% | 57.73M | |
+48.39% | 88.36B | |
+46.81% | 74.5B | |
+23.91% | 65.22B | |
+7.15% | 41.46B | |
+33.88% | 32.37B | |
+34.06% | 32.04B | |
+14.02% | 21.52B | |
+15.83% | 17.09B | |
+30.46% | 5.86B |
- Stock Market
- Equities
- PANSAR Stock
- Financials Pansar