[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2023 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 162.67%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 220,955 905,685 698,208 464,661 228,238 991,628 796,095 -57.48%
PBT 20,691 106,657 86,195 63,141 22,585 91,338 85,476 -61.19%
Tax -2,898 -14,011 -11,131 -9,494 -2,161 -11,206 -12,695 -62.68%
NP 17,793 92,646 75,064 53,647 20,424 80,132 72,781 -60.93%
-
NP to SH 17,793 92,646 75,064 53,647 20,424 80,132 72,781 -60.93%
-
Tax Rate 14.01% 13.14% 12.91% 15.04% 9.57% 12.27% 14.85% -
Total Cost 203,162 813,039 623,144 411,014 207,814 911,496 723,314 -57.14%
-
Net Worth 831,002 813,386 804,881 783,623 815,211 795,165 796,987 2.82%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 82,614 91 9,111 - 74,110 91 -
Div Payout % - 89.17% 0.12% 16.98% - 92.49% 0.13% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 831,002 813,386 804,881 783,623 815,211 795,165 796,987 2.82%
NOSH 60,745 60,745 60,745 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.05% 10.23% 10.75% 11.55% 8.95% 8.08% 9.14% -
ROE 2.14% 11.39% 9.33% 6.85% 2.51% 10.08% 9.13% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 363.74 1,490.94 1,149.39 764.92 375.73 1,632.42 1,310.53 -57.48%
EPS 29.00 153.00 124.00 88.00 34.00 132.00 120.00 -61.23%
DPS 0.00 136.00 0.15 15.00 0.00 122.00 0.15 -
NAPS 13.68 13.39 13.25 12.90 13.42 13.09 13.12 2.82%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 358.26 1,468.48 1,132.08 753.40 370.07 1,607.83 1,290.79 -57.48%
EPS 28.85 150.22 121.71 86.98 33.12 129.93 118.01 -60.93%
DPS 0.00 133.95 0.15 14.77 0.00 120.16 0.15 -
NAPS 13.4739 13.1883 13.0504 12.7057 13.2179 12.8928 12.9224 2.82%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 20.18 18.10 18.00 19.14 19.86 22.80 22.90 -
P/RPS 5.55 1.21 1.57 2.50 5.29 1.40 1.75 116.01%
P/EPS 68.90 11.87 14.57 21.67 59.07 17.28 19.11 135.31%
EY 1.45 8.43 6.87 4.61 1.69 5.79 5.23 -57.51%
DY 0.00 7.51 0.01 0.78 0.00 5.35 0.01 -
P/NAPS 1.48 1.35 1.36 1.48 1.48 1.74 1.75 -10.57%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 30/05/24 28/02/24 29/11/23 21/08/23 30/05/23 28/02/23 -
Price 20.18 20.06 17.94 17.62 20.74 21.90 23.50 -
P/RPS 5.55 1.35 1.56 2.30 5.52 1.34 1.79 112.77%
P/EPS 68.90 13.15 14.52 19.95 61.69 16.60 19.61 131.29%
EY 1.45 7.60 6.89 5.01 1.62 6.02 5.10 -56.79%
DY 0.00 6.78 0.01 0.85 0.00 5.57 0.01 -
P/NAPS 1.48 1.50 1.35 1.37 1.55 1.67 1.79 -11.91%

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