[PANAMY] YoY Annual (Unaudited) Result on 31-Mar-2022 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

31-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

31-Mar-2022 [#4]

Profit Trend

YoY- -55.77%

Quarter Report

4Q 2021 Bursa (PMMA) Final.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annual (Unaudited) Result
Revenue	905,685	991,628	868,776	974,558	1,051,980	1,127,886	1,199,120	-4.56%
YoY %	-8.67%	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	-	-
Horiz. %	75.53%	82.70%	72.45%	81.27%	87.73%	94.06%	100.00%	-
PBT	106,657	91,338	53,037	135,151	141,227	131,310	166,303	-7.12%
YoY %	16.77%	72.22%	-60.76%	-4.30%	7.55%	-21.04%	-	-
Horiz. %	64.13%	54.92%	31.89%	81.27%	84.92%	78.96%	100.00%	-
Tax	-14,011	-11,206	-1,526	-18,697	-24,238	-25,558	-35,287	-14.25%
YoY %	-25.03%	-634.34%	91.84%	22.86%	5.16%	27.57%	-	-
Horiz. %	39.71%	31.76%	4.32%	52.99%	68.69%	72.43%	100.00%	-
NP	92,646	80,132	51,511	116,454	116,989	105,752	131,016	-5.60%
YoY %	15.62%	55.56%	-55.77%	-0.46%	10.63%	-19.28%	-	-
Horiz. %	70.71%	61.16%	39.32%	88.89%	89.29%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,646	80,132	51,511	116,454	116,989	105,752	131,016	-5.60%
YoY %	15.62%	55.56%	-55.77%	-0.46%	10.63%	-19.28%	-	-
Horiz. %	70.71%	61.16%	39.32%	88.89%	89.29%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.14%	12.27%	2.88%	13.83%	17.16%	19.46%	21.22%	-
YoY %	7.09%	326.04%	-79.18%	-19.41%	-11.82%	-8.29%	-	-
Horiz. %	61.92%	57.82%	13.57%	65.17%	80.87%	91.71%	100.00%	-
Total Cost	813,039	911,496	817,265	858,104	934,991	1,022,134	1,068,104	-4.44%
YoY %	-10.80%	11.53%	-4.76%	-8.22%	-8.53%	-4.30%	-	-
Horiz. %	76.12%	85.34%	76.52%	80.34%	87.54%	95.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,386	795,165	765,399	812,781	816,426	837,079	881,424	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	82,614	74,110	50,419	99,015	120,277	137,285	150,650	-9.51%
YoY %	11.47%	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	-	-
Horiz. %	54.84%	49.19%	33.47%	65.73%	79.84%	91.13%	100.00%	-
Div Payout %	89.17%	92.49%	97.88%	85.03%	102.81%	129.82%	114.99%	-
YoY %	-3.59%	-5.51%	15.11%	-17.29%	-20.81%	12.90%	-	-
Horiz. %	77.55%	80.43%	85.12%	73.95%	89.41%	112.90%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	813,386	795,165	765,399	812,781	816,426	837,079	881,424	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-
NOSH	60,745	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	10.23%	8.08%	5.93%	11.95%	11.12%	9.38%	10.93%	-
YoY %	26.61%	36.26%	-50.38%	7.46%	18.55%	-14.18%	-	-
Horiz. %	93.60%	73.92%	54.25%	109.33%	101.74%	85.82%	100.00%	-
ROE	11.39%	10.08%	6.73%	14.33%	14.33%	12.63%	14.86%	-
YoY %	13.00%	49.78%	-53.04%	0.00%	13.46%	-15.01%	-	-
Horiz. %	76.65%	67.83%	45.29%	96.43%	96.43%	84.99%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	1,490.94	1,632.42	1,430.18	1,604.32	1,731.77	1,856.72	1,973.99	-4.56%
YoY %	-8.67%	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	-	-
Horiz. %	75.53%	82.70%	72.45%	81.27%	87.73%	94.06%	100.00%	-
EPS	153.00	132.00	85.00	192.00	193.00	174.00	216.00	-5.58%
YoY %	15.91%	55.29%	-55.73%	-0.52%	10.92%	-19.44%	-	-
Horiz. %	70.83%	61.11%	39.35%	88.89%	89.35%	80.56%	100.00%	-
DPS	136.00	122.00	83.00	163.00	198.00	226.00	248.00	-9.51%
YoY %	11.48%	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	-	-
Horiz. %	54.84%	49.19%	33.47%	65.73%	79.84%	91.13%	100.00%	-
NAPS	13.39	13.09	12.60	13.38	13.44	13.78	14.51	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,490.94	1,632.42	1,430.18	1,604.32	1,731.77	1,856.73	1,974.00	-4.56%
YoY %	-8.67%	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	-	-
Horiz. %	75.53%	82.70%	72.45%	81.27%	87.73%	94.06%	100.00%	-
EPS	153.00	131.91	84.80	191.71	192.59	174.09	215.68	-5.55%
YoY %	15.99%	55.55%	-55.77%	-0.46%	10.63%	-19.28%	-	-
Horiz. %	70.94%	61.16%	39.32%	88.89%	89.29%	80.72%	100.00%	-
DPS	136.00	122.00	83.00	163.00	198.00	226.00	248.00	-9.51%
YoY %	11.48%	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	-	-
Horiz. %	54.84%	49.19%	33.47%	65.73%	79.84%	91.13%	100.00%	-
NAPS	13.39	13.09	12.60	13.38	13.44	13.78	14.5101	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	18.10	22.80	28.50	31.00	26.88	37.70	34.60	-
P/RPS	1.21	1.40	1.99	1.93	1.55	2.03	1.75	-5.95%
YoY %	-13.57%	-29.65%	3.11%	24.52%	-23.65%	16.00%	-	-
Horiz. %	69.14%	80.00%	113.71%	110.29%	88.57%	116.00%	100.00%	-
P/EPS	11.87	17.28	33.61	16.17	13.96	21.66	16.04	-4.88%
YoY %	-31.31%	-48.59%	107.85%	15.83%	-35.55%	35.04%	-	-
Horiz. %	74.00%	107.73%	209.54%	100.81%	87.03%	135.04%	100.00%	-
EY	8.43	5.79	2.98	6.18	7.16	4.62	6.23	5.16%
YoY %	45.60%	94.30%	-51.78%	-13.69%	54.98%	-25.84%	-	-
Horiz. %	135.31%	92.94%	47.83%	99.20%	114.93%	74.16%	100.00%	-
DY	7.51	5.35	2.91	5.26	7.37	5.99	7.17	0.77%
YoY %	40.37%	83.85%	-44.68%	-28.63%	23.04%	-16.46%	-	-
Horiz. %	104.74%	74.62%	40.59%	73.36%	102.79%	83.54%	100.00%	-
P/NAPS	1.35	1.74	2.26	2.32	2.00	2.74	2.38	-9.00%
YoY %	-22.41%	-23.01%	-2.59%	16.00%	-27.01%	15.13%	-	-
Horiz. %	56.72%	73.11%	94.96%	97.48%	84.03%	115.13%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	30/05/23	31/05/22	28/05/21	06/07/20	28/05/19	21/05/18	-
Price	20.06	21.90	28.02	31.60	30.40	37.90	38.30	-
P/RPS	1.35	1.34	1.96	1.97	1.76	2.04	1.94	-5.85%
YoY %	0.75%	-31.63%	-0.51%	11.93%	-13.73%	5.15%	-	-
Horiz. %	69.59%	69.07%	101.03%	101.55%	90.72%	105.15%	100.00%	-
P/EPS	13.15	16.60	33.04	16.48	15.79	21.77	17.76	-4.88%
YoY %	-20.78%	-49.76%	100.49%	4.37%	-27.47%	22.58%	-	-
Horiz. %	74.04%	93.47%	186.04%	92.79%	88.91%	122.58%	100.00%	-
EY	7.60	6.02	3.03	6.07	6.34	4.59	5.63	5.12%
YoY %	26.25%	98.68%	-50.08%	-4.26%	38.13%	-18.47%	-	-
Horiz. %	134.99%	106.93%	53.82%	107.82%	112.61%	81.53%	100.00%	-
DY	6.78	5.57	2.96	5.16	6.51	5.96	6.48	0.75%
YoY %	21.72%	88.18%	-42.64%	-20.74%	9.23%	-8.02%	-	-
Horiz. %	104.63%	85.96%	45.68%	79.63%	100.46%	91.98%	100.00%	-
P/NAPS	1.50	1.67	2.22	2.36	2.26	2.75	2.64	-8.98%
YoY %	-10.18%	-24.77%	-5.93%	4.42%	-17.82%	4.17%	-	-
Horiz. %	56.82%	63.26%	84.09%	89.39%	85.61%	104.17%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:00:00

EMA 5

Hourly

SELL

2024-07-05 11:00:00

EMA 5

30 Mins

SELL

2024-07-05 09:20:00

ADX

5 Mins

SELL

2024-07-05 09:10:00

EMA 5

10 Mins

SELL

2024-07-05 09:10:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

HLIND

HONG LEONG INDUSTRIES BHD

959

DNEX

DAGANG NEXCHANGE BERHAD

782

JCY

JCY INTERNATIONAL BERHAD

739

SALCON

SALCON BHD

679

YTLPOWR

YTL POWER INTERNATIONAL BHD

638

MAYBANK

MALAYAN BANKING BHD

634

TOPGLOV

TOP GLOVE CORPORATION BHD

588

GENTING

GENTING BHD

576

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More