[PANAMY] YoY Annualized 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- -11.06%
YoY- -35.88%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 883,820 912,952 974,716 1,014,696 616,332 1,165,600 1,222,272 -5.25%
PBT 82,764 90,340 48,844 88,944 -15,036 140,352 131,836 -7.45%
Tax -11,592 -8,644 -3,028 -17,496 4,796 -31,992 -31,280 -15.23%
NP 71,172 81,696 45,816 71,448 -10,240 108,360 100,556 -5.59%
-
NP to SH 71,172 81,696 45,816 71,448 -10,240 108,360 100,556 -5.59%
-
Tax Rate 14.01% 9.57% 6.20% 19.67% - 22.79% 23.73% -
Total Cost 812,648 831,256 928,900 943,248 626,572 1,057,240 1,121,716 -5.22%
-
Net Worth 831,002 815,211 776,941 830,397 813,996 863,808 906,937 -1.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 831,002 815,211 776,941 830,397 813,996 863,808 906,937 -1.44%
NOSH 60,745 60,746 60,746 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.05% 8.95% 4.70% 7.04% -1.66% 9.30% 8.23% -
ROE 8.56% 10.02% 5.90% 8.60% -1.26% 12.54% 11.09% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,454.95 1,502.90 1,604.58 1,670.39 1,014.61 1,918.81 2,012.10 -5.25%
EPS 116.00 136.00 76.00 116.00 -16.00 180.00 164.00 -5.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.68 13.42 12.79 13.67 13.40 14.22 14.93 -1.44%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,433.03 1,480.26 1,580.41 1,645.23 999.32 1,889.91 1,981.79 -5.25%
EPS 115.40 132.46 74.29 115.85 -16.60 175.70 163.04 -5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.4739 13.2179 12.5973 13.4641 13.1982 14.0058 14.7051 -1.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 20.18 19.86 26.70 32.68 30.00 39.40 37.34 -
P/RPS 1.39 1.32 1.66 1.96 2.96 2.05 1.86 -4.73%
P/EPS 17.22 14.77 35.40 27.78 -177.97 22.09 22.56 -4.39%
EY 5.81 6.77 2.82 3.60 -0.56 4.53 4.43 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.48 2.09 2.39 2.24 2.77 2.50 -8.35%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 21/08/23 22/08/22 24/08/21 21/08/20 27/08/19 29/08/18 -
Price 20.18 20.74 26.90 32.36 31.54 40.90 40.16 -
P/RPS 1.39 1.38 1.68 1.94 3.11 2.13 2.00 -5.87%
P/EPS 17.22 15.42 35.67 27.51 -187.10 22.93 24.26 -5.54%
EY 5.81 6.48 2.80 3.63 -0.53 4.36 4.12 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.55 2.10 2.37 2.35 2.88 2.69 -9.47%

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