[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -74.38%
YoY- 7.76%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 243,679 253,674 154,083 291,400 305,568 327,846 297,789 -3.28%
PBT 12,211 22,236 -3,759 35,088 32,959 50,260 49,840 -20.88%
Tax -757 -4,374 1,199 -7,998 -7,820 -10,684 -11,537 -36.47%
NP 11,454 17,862 -2,560 27,090 25,139 39,576 38,303 -18.21%
-
NP to SH 11,454 17,862 -2,560 27,090 25,139 39,579 38,303 -18.21%
-
Tax Rate 6.20% 19.67% - 22.79% 23.73% 21.26% 23.15% -
Total Cost 232,225 235,812 156,643 264,310 280,429 288,270 259,486 -1.83%
-
Net Worth 776,941 830,397 813,996 863,808 906,937 861,378 817,641 -0.84%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 776,941 830,397 813,996 863,808 906,937 861,378 817,641 -0.84%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.70% 7.04% -1.66% 9.30% 8.23% 12.07% 12.86% -
ROE 1.47% 2.15% -0.31% 3.14% 2.77% 4.59% 4.68% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 401.14 417.60 253.65 479.70 503.03 539.70 490.22 -3.28%
EPS 19.00 29.00 -4.00 45.00 41.00 65.00 63.00 -18.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.79 13.67 13.40 14.22 14.93 14.18 13.46 -0.84%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 401.15 417.60 253.65 479.70 503.03 539.70 490.22 -3.28%
EPS 18.86 29.40 -4.21 44.60 41.38 65.16 63.05 -18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.79 13.6701 13.40 14.2201 14.9301 14.1801 13.46 -0.84%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 26.70 32.68 30.00 39.40 37.34 36.30 29.78 -
P/RPS 6.66 7.83 11.83 8.21 7.42 6.73 6.07 1.55%
P/EPS 141.60 111.14 -711.87 88.35 90.23 55.71 47.23 20.07%
EY 0.71 0.90 -0.14 1.13 1.11 1.79 2.12 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.39 2.24 2.77 2.50 2.56 2.21 -0.92%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 24/08/21 21/08/20 27/08/19 29/08/18 23/08/17 24/08/16 -
Price 26.90 32.36 31.54 40.90 40.16 37.30 37.50 -
P/RPS 6.71 7.75 12.43 8.53 7.98 6.91 7.65 -2.16%
P/EPS 142.66 110.05 -748.41 91.71 97.04 57.25 59.47 15.69%
EY 0.70 0.91 -0.13 1.09 1.03 1.75 1.68 -13.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.37 2.35 2.88 2.69 2.63 2.79 -4.62%

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