[PANAMY] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -27.31%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 858,781 868,776 925,569 921,913 1,074,149 974,558 913,647 -4.05%
PBT 43,012 53,037 90,871 112,462 161,146 135,151 116,060 -48.49%
Tax 2,091 -1,526 -9,572 -12,965 -24,270 -18,697 -14,878 -
NP 45,103 51,511 81,299 99,497 136,876 116,454 101,182 -41.73%
-
NP to SH 45,103 51,511 81,299 99,497 136,876 116,454 101,182 -41.73%
-
Tax Rate -4.86% 2.88% 10.53% 11.53% 15.06% 13.83% 12.82% -
Total Cost 813,678 817,265 844,270 822,416 937,273 858,104 812,465 0.09%
-
Net Worth 776,941 765,399 758,717 743,531 830,397 812,781 776,333 0.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 50,419 50,419 99,015 99,015 99,015 99,015 120,277 -44.07%
Div Payout % 111.79% 97.88% 121.79% 99.52% 72.34% 85.03% 118.87% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 776,941 765,399 758,717 743,531 830,397 812,781 776,333 0.05%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.25% 5.93% 8.78% 10.79% 12.74% 11.95% 11.07% -
ROE 5.81% 6.73% 10.72% 13.38% 16.48% 14.33% 13.03% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,413.72 1,430.18 1,523.67 1,517.65 1,768.26 1,604.32 1,504.04 -4.05%
EPS 74.25 84.80 133.83 163.79 225.33 191.71 166.57 -41.73%
DPS 83.00 83.00 163.00 163.00 163.00 163.00 198.00 -44.07%
NAPS 12.79 12.60 12.49 12.24 13.67 13.38 12.78 0.05%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,413.73 1,430.18 1,523.68 1,517.66 1,768.27 1,604.32 1,504.05 -4.05%
EPS 74.25 84.80 133.83 163.79 225.33 191.71 166.57 -41.73%
DPS 83.00 83.00 163.00 163.00 163.00 163.00 198.00 -44.07%
NAPS 12.79 12.60 12.49 12.24 13.6701 13.38 12.78 0.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 26.70 28.50 28.90 30.04 32.68 31.00 30.80 -
P/RPS 1.89 1.99 1.90 1.98 1.85 1.93 2.05 -5.28%
P/EPS 35.96 33.61 21.59 18.34 14.50 16.17 18.49 55.99%
EY 2.78 2.98 4.63 5.45 6.89 6.18 5.41 -35.92%
DY 3.11 2.91 5.64 5.43 4.99 5.26 6.43 -38.46%
P/NAPS 2.09 2.26 2.31 2.45 2.39 2.32 2.41 -9.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 22/02/21 -
Price 26.90 28.02 28.52 29.90 32.36 31.60 30.06 -
P/RPS 1.90 1.96 1.87 1.97 1.83 1.97 2.00 -3.37%
P/EPS 36.23 33.04 21.31 18.25 14.36 16.48 18.05 59.32%
EY 2.76 3.03 4.69 5.48 6.96 6.07 5.54 -37.23%
DY 3.09 2.96 5.72 5.45 5.04 5.16 6.59 -39.72%
P/NAPS 2.10 2.22 2.28 2.44 2.37 2.36 2.35 -7.24%

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