[PANAMY] YoY Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 135.97%
YoY- 163.41%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 929,322 1,073,048 790,804 896,094 1,159,974 1,228,750 1,210,750 -4.31%
PBT 126,282 125,210 42,338 87,716 150,346 152,818 163,640 -4.22%
Tax -18,988 -17,098 -1,294 -12,758 -34,590 -34,286 -37,202 -10.59%
NP 107,294 108,112 41,044 74,958 115,756 118,532 126,438 -2.69%
-
NP to SH 107,294 108,112 41,044 74,958 115,756 118,532 126,438 -2.69%
-
Tax Rate 15.04% 13.66% 3.06% 14.54% 23.01% 22.44% 22.73% -
Total Cost 822,028 964,936 749,760 821,136 1,044,218 1,110,218 1,084,312 -4.50%
-
Net Worth 783,623 778,156 743,531 742,923 766,614 799,417 823,108 -0.81%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 18,223 18,223 18,223 18,223 18,223 18,223 18,223 0.00%
Div Payout % 16.98% 16.86% 44.40% 24.31% 15.74% 15.37% 14.41% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 783,623 778,156 743,531 742,923 766,614 799,417 823,108 -0.81%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.55% 10.08% 5.19% 8.36% 9.98% 9.65% 10.44% -
ROE 13.69% 13.89% 5.52% 10.09% 15.10% 14.83% 15.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,529.85 1,766.45 1,301.82 1,475.15 1,909.55 2,022.77 1,993.14 -4.31%
EPS 176.00 178.00 66.00 124.00 190.00 196.00 208.00 -2.74%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 12.90 12.81 12.24 12.23 12.62 13.16 13.55 -0.81%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,529.85 1,766.46 1,301.83 1,475.15 1,909.55 2,022.77 1,993.14 -4.31%
EPS 176.63 177.97 67.57 123.40 190.56 195.13 208.14 -2.69%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 12.90 12.81 12.24 12.23 12.62 13.16 13.55 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 19.14 22.82 30.04 28.42 37.80 38.56 38.42 -
P/RPS 1.25 1.29 2.31 1.93 1.98 1.91 1.93 -6.98%
P/EPS 10.84 12.82 44.46 23.03 19.84 19.76 18.46 -8.48%
EY 9.23 7.80 2.25 4.34 5.04 5.06 5.42 9.27%
DY 1.57 1.31 1.00 1.06 0.79 0.78 0.78 12.35%
P/NAPS 1.48 1.78 2.45 2.32 3.00 2.93 2.84 -10.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 24/11/21 30/11/20 25/11/19 26/11/18 24/11/17 -
Price 17.62 22.90 29.90 31.06 37.14 38.20 39.80 -
P/RPS 1.15 1.30 2.30 2.11 1.94 1.89 2.00 -8.80%
P/EPS 9.98 12.87 44.25 25.17 19.49 19.58 19.12 -10.26%
EY 10.02 7.77 2.26 3.97 5.13 5.11 5.23 11.43%
DY 1.70 1.31 1.00 0.97 0.81 0.79 0.75 14.60%
P/NAPS 1.37 1.79 2.44 2.54 2.94 2.90 2.94 -11.94%

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