[PANAMY] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -56.05%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 236,423 228,238 195,533 259,571 292,845 243,679 208,768 8.63%
PBT 40,556 22,585 5,862 22,871 50,394 12,211 15,167 92.53%
Tax -7,333 -2,161 1,489 -4,146 -7,792 -757 616 -
NP 33,223 20,424 7,351 18,725 42,602 11,454 15,783 64.17%
-
NP to SH 33,223 20,424 7,351 18,725 42,602 11,454 15,783 64.17%
-
Tax Rate 18.08% 9.57% -25.40% 18.13% 15.46% 6.20% -4.06% -
Total Cost 203,200 207,814 188,182 240,846 250,243 232,225 192,985 3.49%
-
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,111 - 64,998 - 9,111 - 41,307 -63.46%
Div Payout % 27.43% - 884.21% - 21.39% - 261.72% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.05% 8.95% 3.76% 7.21% 14.55% 4.70% 7.56% -
ROE 4.24% 2.51% 0.92% 2.35% 5.47% 1.47% 2.06% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 389.20 375.73 321.89 427.31 482.08 401.14 343.67 8.63%
EPS 54.00 34.00 12.00 31.00 70.00 19.00 26.00 62.71%
DPS 15.00 0.00 107.00 0.00 15.00 0.00 68.00 -63.45%
NAPS 12.90 13.42 13.09 13.12 12.81 12.79 12.60 1.57%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 389.20 375.73 321.89 427.31 482.08 401.15 343.67 8.63%
EPS 54.69 33.62 12.10 30.83 70.13 18.86 25.98 64.17%
DPS 15.00 0.00 107.00 0.00 15.00 0.00 68.00 -63.45%
NAPS 12.90 13.42 13.09 13.12 12.81 12.79 12.60 1.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 19.14 19.86 22.80 22.90 22.82 26.70 28.50 -
P/RPS 4.92 5.29 7.08 5.36 4.73 6.66 8.29 -29.35%
P/EPS 35.00 59.07 188.41 74.29 32.54 141.60 109.69 -53.27%
EY 2.86 1.69 0.53 1.35 3.07 0.71 0.91 114.41%
DY 0.78 0.00 4.69 0.00 0.66 0.00 2.39 -52.56%
P/NAPS 1.48 1.48 1.74 1.75 1.78 2.09 2.26 -24.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 31/05/22 -
Price 17.62 20.74 21.90 23.50 22.90 26.90 28.02 -
P/RPS 4.53 5.52 6.80 5.50 4.75 6.71 8.15 -32.37%
P/EPS 32.22 61.69 180.97 76.24 32.65 142.66 107.84 -55.27%
EY 3.10 1.62 0.55 1.31 3.06 0.70 0.93 122.98%
DY 0.85 0.00 4.89 0.00 0.66 0.00 2.43 -50.32%
P/NAPS 1.37 1.55 1.67 1.79 1.79 2.10 2.22 -27.49%

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