[PANAMY] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -85.11%
YoY- -93.36%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
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 236,423 292,845 141,728 293,964 288,587 308,807 277,529 -2.63%
PBT 40,556 50,394 -1,067 47,617 40,085 43,450 31,560 4.26%
Tax -7,333 -7,792 3,727 -7,578 -9,297 -9,323 -7,917 -1.26%
NP 33,223 42,602 2,660 40,039 30,788 34,127 23,643 5.83%
-
NP to SH 33,223 42,602 2,660 40,039 30,788 34,127 23,643 5.83%
-
Tax Rate 18.08% 15.46% - 15.91% 23.19% 21.46% 25.09% -
Total Cost 203,200 250,243 139,068 253,925 257,799 274,680 253,886 -3.64%
-
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 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 27.43% 21.39% 342.55% 22.76% 29.60% 26.70% 38.54% -
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 14.05% 14.55% 1.88% 13.62% 10.67% 11.05% 8.52% -
ROE 4.24% 5.47% 0.36% 5.39% 4.02% 4.27% 2.87% -
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 389.20 482.08 233.31 483.92 475.07 508.36 456.87 -2.63%
EPS 54.00 70.00 4.00 66.00 51.00 56.00 39.00 5.57%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 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 389.20 482.08 233.31 483.93 475.07 508.36 456.87 -2.63%
EPS 54.69 70.13 4.38 65.91 50.68 56.18 38.92 5.83%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 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 4.92 4.73 12.88 5.87 7.96 7.59 8.41 -8.54%
P/EPS 35.00 32.54 686.02 43.12 74.58 68.64 98.71 -15.86%
EY 2.86 3.07 0.15 2.32 1.34 1.46 1.01 18.93%
DY 0.78 0.66 0.50 0.53 0.40 0.39 0.39 12.24%
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 4.53 4.75 12.82 6.42 7.82 7.51 8.71 -10.31%
P/EPS 32.22 32.65 682.82 47.12 73.28 68.00 102.26 -17.50%
EY 3.10 3.06 0.15 2.12 1.36 1.47 0.98 21.14%
DY 0.85 0.66 0.50 0.48 0.40 0.39 0.38 14.35%
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