[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -42.55%
YoY- -45.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 974,716 868,776 880,010 790,804 1,014,696 974,558 945,329 2.06%
PBT 48,844 53,037 50,493 42,338 88,944 135,151 109,533 -41.71%
Tax -3,028 -1,526 -2,856 -1,294 -17,496 -18,697 -15,022 -65.72%
NP 45,816 51,511 47,637 41,044 71,448 116,454 94,510 -38.37%
-
NP to SH 45,816 51,511 47,637 41,044 71,448 116,454 94,510 -38.37%
-
Tax Rate 6.20% 2.88% 5.66% 3.06% 19.67% 13.83% 13.71% -
Total Cost 928,900 817,265 832,373 749,760 943,248 858,104 850,818 6.04%
-
Net Worth 776,941 765,399 758,717 743,531 830,397 812,781 776,333 0.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 50,419 12,149 18,223 - 99,015 12,149 -
Div Payout % - 97.88% 25.50% 44.40% - 85.03% 12.85% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 776,941 765,399 758,717 743,531 830,397 812,781 776,333 0.05%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.70% 5.93% 5.41% 5.19% 7.04% 11.95% 10.00% -
ROE 5.90% 6.73% 6.28% 5.52% 8.60% 14.33% 12.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,604.58 1,430.18 1,448.67 1,301.82 1,670.39 1,604.32 1,556.20 2.06%
EPS 76.00 85.00 77.33 66.00 116.00 192.00 156.00 -38.16%
DPS 0.00 83.00 20.00 30.00 0.00 163.00 20.00 -
NAPS 12.79 12.60 12.49 12.24 13.67 13.38 12.78 0.05%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,580.41 1,408.64 1,426.85 1,282.21 1,645.23 1,580.15 1,532.76 2.06%
EPS 74.29 83.52 77.24 66.55 115.85 188.82 153.24 -38.36%
DPS 0.00 81.75 19.70 29.55 0.00 160.54 19.70 -
NAPS 12.5973 12.4102 12.3019 12.0556 13.4641 13.1785 12.5875 0.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 26.70 28.50 28.90 30.04 32.68 31.00 30.80 -
P/RPS 1.66 1.99 1.99 2.31 1.96 1.93 1.98 -11.11%
P/EPS 35.40 33.61 36.85 44.46 27.78 16.17 19.80 47.46%
EY 2.82 2.98 2.71 2.25 3.60 6.18 5.05 -32.26%
DY 0.00 2.91 0.69 1.00 0.00 5.26 0.65 -
P/NAPS 2.09 2.26 2.31 2.45 2.39 2.32 2.41 -9.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 22/02/21 -
Price 26.90 28.02 28.52 29.90 32.36 31.60 30.06 -
P/RPS 1.68 1.96 1.97 2.30 1.94 1.97 1.93 -8.85%
P/EPS 35.67 33.04 36.37 44.25 27.51 16.48 19.32 50.66%
EY 2.80 3.03 2.75 2.26 3.63 6.07 5.18 -33.71%
DY 0.00 2.96 0.70 1.00 0.00 5.16 0.67 -
P/NAPS 2.10 2.22 2.28 2.44 2.37 2.36 2.35 -7.24%

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