[PANAMY] QoQ TTM Result on 30-Jun-2020 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

21-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- -25.34%

YoY- -18.91%

Quarter Report

1Q 20 -Bursa (PMMA) final.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	974,558	913,647	920,040	914,663	1,051,980	1,072,967	1,093,498	-7.38%
YoY %	6.67%	-0.69%	0.59%	-13.05%	-1.96%	-1.88%	-	-
Horiz. %	89.12%	83.55%	84.14%	83.65%	96.20%	98.12%	100.00%	-
PBT	135,151	116,060	109,912	102,380	141,227	132,006	130,074	2.58%
YoY %	16.45%	5.59%	7.36%	-27.51%	6.99%	1.49%	-	-
Horiz. %	103.90%	89.23%	84.50%	78.71%	108.57%	101.49%	100.00%	-
Tax	-18,697	-14,878	-13,322	-15,041	-24,238	-22,860	-25,710	-19.11%
YoY %	-25.67%	-11.68%	11.43%	37.94%	-6.03%	11.09%	-	-
Horiz. %	72.72%	57.87%	51.82%	58.50%	94.27%	88.91%	100.00%	-
NP	116,454	101,182	96,590	87,339	116,989	109,146	104,364	7.57%
YoY %	15.09%	4.75%	10.59%	-25.34%	7.19%	4.58%	-	-
Horiz. %	111.58%	96.95%	92.55%	83.69%	112.10%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,454	101,182	96,590	87,339	116,989	109,146	104,364	7.57%
YoY %	15.09%	4.75%	10.59%	-25.34%	7.19%	4.58%	-	-
Horiz. %	111.58%	96.95%	92.55%	83.69%	112.10%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.83%	12.82%	12.12%	14.69%	17.16%	17.32%	19.77%	-
YoY %	7.88%	5.78%	-17.49%	-14.39%	-0.92%	-12.39%	-	-
Horiz. %	69.95%	64.85%	61.31%	74.30%	86.80%	87.61%	100.00%	-
Total Cost	858,104	812,465	823,450	827,324	934,991	963,821	989,134	-9.03%
YoY %	5.62%	-1.33%	-0.47%	-11.52%	-2.99%	-2.56%	-	-
Horiz. %	86.75%	82.14%	83.25%	83.64%	94.53%	97.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	812,781	776,333	742,923	813,996	816,426	795,165	766,614	3.97%
YoY %	4.69%	4.50%	-8.73%	-0.30%	2.67%	3.72%	-	-
Horiz. %	106.02%	101.27%	96.91%	106.18%	106.50%	103.72%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	99,015	120,277	120,277	120,277	120,277	137,285	137,285	-19.56%
YoY %	-17.68%	0.00%	0.00%	0.00%	-12.39%	0.00%	-	-
Horiz. %	72.12%	87.61%	87.61%	87.61%	87.61%	100.00%	100.00%	-
Div Payout %	85.03%	118.87%	124.52%	137.71%	102.81%	125.78%	131.55%	-
YoY %	-28.47%	-4.54%	-9.58%	33.95%	-18.26%	-4.39%	-	-
Horiz. %	64.64%	90.36%	94.66%	104.68%	78.15%	95.61%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	812,781	776,333	742,923	813,996	816,426	795,165	766,614	3.97%
YoY %	4.69%	4.50%	-8.73%	-0.30%	2.67%	3.72%	-	-
Horiz. %	106.02%	101.27%	96.91%	106.18%	106.50%	103.72%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	60,746	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	11.95%	11.07%	10.50%	9.55%	11.12%	10.17%	9.54%	-
YoY %	7.95%	5.43%	9.95%	-14.12%	9.34%	6.60%	-	-
Horiz. %	125.26%	116.04%	110.06%	100.10%	116.56%	106.60%	100.00%	-
ROE	14.33%	13.03%	13.00%	10.73%	14.33%	13.73%	13.61%	-
YoY %	9.98%	0.23%	21.16%	-25.12%	4.37%	0.88%	-	-
Horiz. %	105.29%	95.74%	95.52%	78.84%	105.29%	100.88%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	1,604.32	1,504.04	1,514.57	1,505.72	1,731.77	1,766.32	1,800.12	-7.38%
YoY %	6.67%	-0.70%	0.59%	-13.05%	-1.96%	-1.88%	-	-
Horiz. %	89.12%	83.55%	84.14%	83.65%	96.20%	98.12%	100.00%	-
EPS	191.71	166.57	159.01	143.78	192.59	179.68	171.80	7.57%
YoY %	15.09%	4.75%	10.59%	-25.34%	7.18%	4.59%	-	-
Horiz. %	111.59%	96.96%	92.56%	83.69%	112.10%	104.59%	100.00%	-
DPS	163.00	198.00	198.00	198.00	198.00	226.00	226.00	-19.55%
YoY %	-17.68%	0.00%	0.00%	0.00%	-12.39%	0.00%	-	-
Horiz. %	72.12%	87.61%	87.61%	87.61%	87.61%	100.00%	100.00%	-
NAPS	13.38	12.78	12.23	13.40	13.44	13.09	12.62	3.97%
YoY %	4.69%	4.50%	-8.73%	-0.30%	2.67%	3.72%	-	-
Horiz. %	106.02%	101.27%	96.91%	106.18%	106.50%	103.72%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,580.15	1,481.39	1,491.76	1,483.04	1,705.68	1,739.71	1,773.00	-7.38%
YoY %	6.67%	-0.70%	0.59%	-13.05%	-1.96%	-1.88%	-	-
Horiz. %	89.12%	83.55%	84.14%	83.65%	96.20%	98.12%	100.00%	-
EPS	188.82	164.06	156.61	141.61	189.69	176.97	169.22	7.57%
YoY %	15.09%	4.76%	10.59%	-25.35%	7.19%	4.58%	-	-
Horiz. %	111.58%	96.95%	92.55%	83.68%	112.10%	104.58%	100.00%	-
DPS	160.54	195.02	195.02	195.02	195.02	222.60	222.60	-19.56%
YoY %	-17.68%	0.00%	0.00%	0.00%	-12.39%	0.00%	-	-
Horiz. %	72.12%	87.61%	87.61%	87.61%	87.61%	100.00%	100.00%	-
NAPS	13.1785	12.5875	12.0458	13.1982	13.2376	12.8928	12.4299	3.97%
YoY %	4.70%	4.50%	-8.73%	-0.30%	2.67%	3.72%	-	-
Horiz. %	106.02%	101.27%	96.91%	106.18%	106.50%	103.72%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	31.00	30.80	28.42	30.00	26.88	37.00	37.80	-
P/RPS	1.93	2.05	1.88	1.99	1.55	2.09	2.10	-5.46%
YoY %	-5.85%	9.04%	-5.53%	28.39%	-25.84%	-0.48%	-	-
Horiz. %	91.90%	97.62%	89.52%	94.76%	73.81%	99.52%	100.00%	-
P/EPS	16.17	18.49	17.87	20.87	13.96	20.59	22.00	-18.54%
YoY %	-12.55%	3.47%	-14.37%	49.50%	-32.20%	-6.41%	-	-
Horiz. %	73.50%	84.05%	81.23%	94.86%	63.45%	93.59%	100.00%	-
EY	6.18	5.41	5.59	4.79	7.16	4.86	4.55	22.62%
YoY %	14.23%	-3.22%	16.70%	-33.10%	47.33%	6.81%	-	-
Horiz. %	135.82%	118.90%	122.86%	105.27%	157.36%	106.81%	100.00%	-
DY	5.26	6.43	6.97	6.60	7.37	6.11	5.98	-8.18%
YoY %	-18.20%	-7.75%	5.61%	-10.45%	20.62%	2.17%	-	-
Horiz. %	87.96%	107.53%	116.56%	110.37%	123.24%	102.17%	100.00%	-
P/NAPS	2.32	2.41	2.32	2.24	2.00	2.83	3.00	-15.73%
YoY %	-3.73%	3.88%	3.57%	12.00%	-29.33%	-5.67%	-	-
Horiz. %	77.33%	80.33%	77.33%	74.67%	66.67%	94.33%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	22/02/21	30/11/20	21/08/20	06/07/20	26/02/20	25/11/19	-
Price	31.60	30.06	31.06	31.54	30.40	33.90	37.14	-
P/RPS	1.97	2.00	2.05	2.09	1.76	1.92	2.06	-2.93%
YoY %	-1.50%	-2.44%	-1.91%	18.75%	-8.33%	-6.80%	-	-
Horiz. %	95.63%	97.09%	99.51%	101.46%	85.44%	93.20%	100.00%	-
P/EPS	16.48	18.05	19.53	21.94	15.79	18.87	21.62	-16.54%
YoY %	-8.70%	-7.58%	-10.98%	38.95%	-16.32%	-12.72%	-	-
Horiz. %	76.23%	83.49%	90.33%	101.48%	73.03%	87.28%	100.00%	-
EY	6.07	5.54	5.12	4.56	6.34	5.30	4.63	19.76%
YoY %	9.57%	8.20%	12.28%	-28.08%	19.62%	14.47%	-	-
Horiz. %	131.10%	119.65%	110.58%	98.49%	136.93%	114.47%	100.00%	-
DY	5.16	6.59	6.37	6.28	6.51	6.67	6.09	-10.45%
YoY %	-21.70%	3.45%	1.43%	-3.53%	-2.40%	9.52%	-	-
Horiz. %	84.73%	108.21%	104.60%	103.12%	106.90%	109.52%	100.00%	-
P/NAPS	2.36	2.35	2.54	2.35	2.26	2.59	2.94	-13.61%
YoY %	0.43%	-7.48%	8.09%	3.98%	-12.74%	-11.90%	-	-
Horiz. %	80.27%	79.93%	86.39%	79.93%	76.87%	88.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos