[PANAMY] QoQ 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- -27.43%
YoY- -35.88%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
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 195,533 259,571 292,845 243,679 208,768 264,606 141,728 23.95%
PBT 5,862 22,871 50,394 12,211 15,167 16,701 -1,067 -
Tax 1,489 -4,146 -7,792 -757 616 -1,495 3,727 -45.78%
NP 7,351 18,725 42,602 11,454 15,783 15,206 2,660 97.05%
-
NP to SH 7,351 18,725 42,602 11,454 15,783 15,206 2,660 97.05%
-
Tax Rate -25.40% 18.13% 15.46% 6.20% -4.06% 8.95% - -
Total Cost 188,182 240,846 250,243 232,225 192,985 249,400 139,068 22.36%
-
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 64,998 - 9,111 - 41,307 - 9,111 271.03%
Div Payout % 884.21% - 21.39% - 261.72% - 342.55% -
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 3.76% 7.21% 14.55% 4.70% 7.56% 5.75% 1.88% -
ROE 0.92% 2.35% 5.47% 1.47% 2.06% 2.00% 0.36% -
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 321.89 427.31 482.08 401.14 343.67 435.59 233.31 23.95%
EPS 12.00 31.00 70.00 19.00 26.00 25.00 4.00 108.14%
DPS 107.00 0.00 15.00 0.00 68.00 0.00 15.00 271.00%
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 321.89 427.31 482.08 401.15 343.67 435.60 233.31 23.95%
EPS 12.10 30.83 70.13 18.86 25.98 25.03 4.38 97.00%
DPS 107.00 0.00 15.00 0.00 68.00 0.00 15.00 271.00%
NAPS 13.09 13.12 12.81 12.79 12.60 12.49 12.24 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 7.08 5.36 4.73 6.66 8.29 6.63 12.88 -32.92%
P/EPS 188.41 74.29 32.54 141.60 109.69 115.45 686.02 -57.78%
EY 0.53 1.35 3.07 0.71 0.91 0.87 0.15 132.16%
DY 4.69 0.00 0.66 0.00 2.39 0.00 0.50 345.37%
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 6.80 5.50 4.75 6.71 8.15 6.55 12.82 -34.49%
P/EPS 180.97 76.24 32.65 142.66 107.84 113.93 682.82 -58.77%
EY 0.55 1.31 3.06 0.70 0.93 0.88 0.15 137.97%
DY 4.89 0.00 0.66 0.00 2.43 0.00 0.50 357.96%
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