[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -11.06%
YoY- -35.88%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 991,628 1,061,460 1,073,048 974,716 868,776 880,010 790,804 16.30%
PBT 91,338 113,968 125,210 48,844 53,037 50,493 42,338 67.03%
Tax -11,206 -16,926 -17,098 -3,028 -1,526 -2,856 -1,294 322.26%
NP 80,132 97,041 108,112 45,816 51,511 47,637 41,044 56.27%
-
NP to SH 80,132 97,041 108,112 45,816 51,511 47,637 41,044 56.27%
-
Tax Rate 12.27% 14.85% 13.66% 6.20% 2.88% 5.66% 3.06% -
Total Cost 911,496 964,418 964,936 928,900 817,265 832,373 749,760 13.92%
-
Net Worth 795,165 796,987 778,156 776,941 765,399 758,717 743,531 4.58%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 74,110 121 18,223 - 50,419 12,149 18,223 155.00%
Div Payout % 92.49% 0.13% 16.86% - 97.88% 25.50% 44.40% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 795,165 796,987 778,156 776,941 765,399 758,717 743,531 4.58%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.08% 9.14% 10.08% 4.70% 5.93% 5.41% 5.19% -
ROE 10.08% 12.18% 13.89% 5.90% 6.73% 6.28% 5.52% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,632.42 1,747.37 1,766.45 1,604.58 1,430.18 1,448.67 1,301.82 16.30%
EPS 132.00 160.00 178.00 76.00 85.00 77.33 66.00 58.80%
DPS 122.00 0.20 30.00 0.00 83.00 20.00 30.00 154.99%
NAPS 13.09 13.12 12.81 12.79 12.60 12.49 12.24 4.58%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,607.83 1,721.05 1,739.84 1,580.41 1,408.64 1,426.85 1,282.21 16.30%
EPS 129.93 157.34 175.29 74.29 83.52 77.24 66.55 56.27%
DPS 120.16 0.20 29.55 0.00 81.75 19.70 29.55 154.98%
NAPS 12.8928 12.9224 12.617 12.5973 12.4102 12.3019 12.0556 4.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 22.80 22.90 22.82 26.70 28.50 28.90 30.04 -
P/RPS 1.40 1.31 1.29 1.66 1.99 1.99 2.31 -28.40%
P/EPS 17.28 14.33 12.82 35.40 33.61 36.85 44.46 -46.77%
EY 5.79 6.98 7.80 2.82 2.98 2.71 2.25 87.89%
DY 5.35 0.01 1.31 0.00 2.91 0.69 1.00 206.20%
P/NAPS 1.74 1.75 1.78 2.09 2.26 2.31 2.45 -20.41%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 30/11/22 22/08/22 31/05/22 24/02/22 24/11/21 -
Price 21.90 23.50 22.90 26.90 28.02 28.52 29.90 -
P/RPS 1.34 1.34 1.30 1.68 1.96 1.97 2.30 -30.26%
P/EPS 16.60 14.71 12.87 35.67 33.04 36.37 44.25 -48.01%
EY 6.02 6.80 7.77 2.80 3.03 2.75 2.26 92.27%
DY 5.57 0.01 1.31 0.00 2.96 0.70 1.00 214.55%
P/NAPS 1.67 1.79 1.79 2.10 2.22 2.28 2.44 -22.35%

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