[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 113.65%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 154,083 1,051,980 847,330 579,987 291,400 1,127,886 902,249 -69.25%
PBT -3,759 141,227 107,317 75,173 35,088 131,310 106,621 -
Tax 1,199 -24,238 -20,627 -17,295 -7,998 -25,558 -23,325 -
NP -2,560 116,989 86,690 57,878 27,090 105,752 83,296 -
-
NP to SH -2,560 116,989 86,690 57,878 27,090 105,752 83,296 -
-
Tax Rate - 17.16% 19.22% 23.01% 22.79% 19.46% 21.88% -
Total Cost 156,643 934,991 760,640 522,109 264,310 1,022,134 818,953 -66.83%
-
Net Worth 813,996 816,426 795,165 766,614 863,808 837,079 823,715 -0.78%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 120,277 9,111 9,111 - 137,285 9,111 -
Div Payout % - 102.81% 10.51% 15.74% - 129.82% 10.94% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 813,996 816,426 795,165 766,614 863,808 837,079 823,715 -0.78%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.66% 11.12% 10.23% 9.98% 9.30% 9.38% 9.23% -
ROE -0.31% 14.33% 10.90% 7.55% 3.14% 12.63% 10.11% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 253.65 1,731.77 1,394.87 954.77 479.70 1,856.72 1,485.28 -69.25%
EPS -4.00 193.00 143.00 95.00 45.00 174.00 137.00 -
DPS 0.00 198.00 15.00 15.00 0.00 226.00 15.00 -
NAPS 13.40 13.44 13.09 12.62 14.22 13.78 13.56 -0.78%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 253.65 1,731.77 1,394.88 954.78 479.70 1,856.73 1,485.29 -69.25%
EPS -4.21 192.59 142.71 95.28 44.60 174.09 137.12 -
DPS 0.00 198.00 15.00 15.00 0.00 226.00 15.00 -
NAPS 13.40 13.44 13.09 12.62 14.2201 13.78 13.56 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 30.00 26.88 37.00 37.80 39.40 37.70 37.68 -
P/RPS 11.83 1.55 2.65 3.96 8.21 2.03 2.54 179.15%
P/EPS -711.87 13.96 25.93 39.67 88.35 21.66 27.48 -
EY -0.14 7.16 3.86 2.52 1.13 4.62 3.64 -
DY 0.00 7.37 0.41 0.40 0.00 5.99 0.40 -
P/NAPS 2.24 2.00 2.83 3.00 2.77 2.74 2.78 -13.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 06/07/20 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 -
Price 31.54 30.40 33.90 37.14 40.90 37.90 38.12 -
P/RPS 12.43 1.76 2.43 3.89 8.53 2.04 2.57 186.26%
P/EPS -748.41 15.79 23.75 38.98 91.71 21.77 27.80 -
EY -0.13 6.34 4.21 2.57 1.09 4.59 3.60 -
DY 0.00 6.51 0.44 0.40 0.00 5.96 0.39 -
P/NAPS 2.35 2.26 2.59 2.94 2.88 2.75 2.81 -11.24%

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