[PANAMY] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 64.29%
YoY- -0.46%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 905,685 991,628 868,776 974,558 1,051,980 1,127,886 1,199,120 -4.56%
PBT 106,657 91,338 53,037 135,151 141,227 131,310 166,303 -7.12%
Tax -14,011 -11,206 -1,526 -18,697 -24,238 -25,558 -35,287 -14.25%
NP 92,646 80,132 51,511 116,454 116,989 105,752 131,016 -5.60%
-
NP to SH 92,646 80,132 51,511 116,454 116,989 105,752 131,016 -5.60%
-
Tax Rate 13.14% 12.27% 2.88% 13.83% 17.16% 19.46% 21.22% -
Total Cost 813,039 911,496 817,265 858,104 934,991 1,022,134 1,068,104 -4.44%
-
Net Worth 813,386 795,165 765,399 812,781 816,426 837,079 881,424 -1.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 82,614 74,110 50,419 99,015 120,277 137,285 150,650 -9.51%
Div Payout % 89.17% 92.49% 97.88% 85.03% 102.81% 129.82% 114.99% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 813,386 795,165 765,399 812,781 816,426 837,079 881,424 -1.32%
NOSH 60,745 60,746 60,746 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.23% 8.08% 5.93% 11.95% 11.12% 9.38% 10.93% -
ROE 11.39% 10.08% 6.73% 14.33% 14.33% 12.63% 14.86% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1,490.94 1,632.42 1,430.18 1,604.32 1,731.77 1,856.72 1,973.99 -4.56%
EPS 153.00 132.00 85.00 192.00 193.00 174.00 216.00 -5.58%
DPS 136.00 122.00 83.00 163.00 198.00 226.00 248.00 -9.51%
NAPS 13.39 13.09 12.60 13.38 13.44 13.78 14.51 -1.32%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1,490.94 1,632.42 1,430.18 1,604.32 1,731.77 1,856.73 1,974.00 -4.56%
EPS 153.00 131.91 84.80 191.71 192.59 174.09 215.68 -5.55%
DPS 136.00 122.00 83.00 163.00 198.00 226.00 248.00 -9.51%
NAPS 13.39 13.09 12.60 13.38 13.44 13.78 14.5101 -1.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
P/EPS 11.87 17.28 33.61 16.17 13.96 21.66 16.04 -4.88%
EY 8.43 5.79 2.98 6.18 7.16 4.62 6.23 5.16%
DY 7.51 5.35 2.91 5.26 7.37 5.99 7.17 0.77%
P/NAPS 1.35 1.74 2.26 2.32 2.00 2.74 2.38 -9.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
P/EPS 13.15 16.60 33.04 16.48 15.79 21.77 17.76 -4.88%
EY 7.60 6.02 3.03 6.07 6.34 4.59 5.63 5.12%
DY 6.78 5.57 2.96 5.16 6.51 5.96 6.48 0.75%
P/NAPS 1.50 1.67 2.22 2.36 2.26 2.75 2.64 -8.98%

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