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

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- 36.42%

YoY- 50.4%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	207,477	195,533	208,768	265,561	204,650	225,637	276,695	-4.68%
YoY %	6.11%	-6.34%	-21.39%	29.76%	-9.30%	-18.45%	-	-
Horiz. %	74.98%	70.67%	75.45%	95.98%	73.96%	81.55%	100.00%	-
PBT	20,462	5,862	15,167	53,001	33,910	24,689	33,622	-7.93%
YoY %	249.06%	-61.35%	-71.38%	56.30%	37.35%	-26.57%	-	-
Horiz. %	60.86%	17.44%	45.11%	157.64%	100.86%	73.43%	100.00%	-
Tax	-2,880	1,489	616	-7,430	-3,611	-2,233	-8,474	-16.44%
YoY %	-293.42%	141.72%	108.29%	-105.76%	-61.71%	73.65%	-	-
Horiz. %	33.99%	-17.57%	-7.27%	87.68%	42.61%	26.35%	100.00%	-
NP	17,582	7,351	15,783	45,571	30,299	22,456	25,148	-5.78%
YoY %	139.18%	-53.42%	-65.37%	50.40%	34.93%	-10.70%	-	-
Horiz. %	69.91%	29.23%	62.76%	181.21%	120.48%	89.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,582	7,351	15,783	45,571	30,299	22,456	25,148	-5.78%
YoY %	139.18%	-53.42%	-65.37%	50.40%	34.93%	-10.70%	-	-
Horiz. %	69.91%	29.23%	62.76%	181.21%	120.48%	89.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.07%	-25.40%	-4.06%	14.02%	10.65%	9.04%	25.20%	-
YoY %	155.39%	-525.62%	-128.96%	31.64%	17.81%	-64.13%	-	-
Horiz. %	55.83%	-100.79%	-16.11%	55.63%	42.26%	35.87%	100.00%	-
Total Cost	189,895	188,182	192,985	219,990	174,351	203,181	251,547	-4.57%
YoY %	0.91%	-2.49%	-12.28%	26.18%	-14.19%	-19.23%	-	-
Horiz. %	75.49%	74.81%	76.72%	87.45%	69.31%	80.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,386	795,165	765,399	812,781	816,426	837,079	881,424	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	73,502	64,998	41,307	89,904	111,165	128,174	141,538	-10.33%
YoY %	13.08%	57.35%	-54.05%	-19.13%	-13.27%	-9.44%	-	-
Horiz. %	51.93%	45.92%	29.18%	63.52%	78.54%	90.56%	100.00%	-
Div Payout %	418.05%	884.21%	261.72%	197.28%	366.89%	570.78%	562.82%	-
YoY %	-52.72%	237.85%	32.66%	-46.23%	-35.72%	1.41%	-	-
Horiz. %	74.28%	157.10%	46.50%	35.05%	65.19%	101.41%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	813,386	795,165	765,399	812,781	816,426	837,079	881,424	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-
NOSH	60,745	60,746	60,746	60,746	60,746	60,746	60,746	-0.00%
YoY %	-0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	8.47%	3.76%	7.56%	17.16%	14.81%	9.95%	9.09%	-
YoY %	125.27%	-50.26%	-55.94%	15.87%	48.84%	9.46%	-	-
Horiz. %	93.18%	41.36%	83.17%	188.78%	162.93%	109.46%	100.00%	-
ROE	2.16%	0.92%	2.06%	5.61%	3.71%	2.68%	2.85%	-
YoY %	134.78%	-55.34%	-63.28%	51.21%	38.43%	-5.96%	-	-
Horiz. %	75.79%	32.28%	72.28%	196.84%	130.18%	94.04%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	341.55	321.89	343.67	437.17	336.89	371.44	455.50	-4.68%
YoY %	6.11%	-6.34%	-21.39%	29.77%	-9.30%	-18.45%	-	-
Horiz. %	74.98%	70.67%	75.45%	95.98%	73.96%	81.55%	100.00%	-
EPS	29.00	12.00	26.00	75.00	50.00	37.00	42.00	-5.98%
YoY %	141.67%	-53.85%	-65.33%	50.00%	35.14%	-11.90%	-	-
Horiz. %	69.05%	28.57%	61.90%	178.57%	119.05%	88.10%	100.00%	-
DPS	121.00	107.00	68.00	148.00	183.00	211.00	233.00	-10.33%
YoY %	13.08%	57.35%	-54.05%	-19.13%	-13.27%	-9.44%	-	-
Horiz. %	51.93%	45.92%	29.18%	63.52%	78.54%	90.56%	100.00%	-
NAPS	13.39	13.09	12.60	13.38	13.44	13.78	14.51	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	341.55	321.89	343.67	437.17	336.90	371.44	455.50	-4.68%
YoY %	6.11%	-6.34%	-21.39%	29.76%	-9.30%	-18.45%	-	-
Horiz. %	74.98%	70.67%	75.45%	95.98%	73.96%	81.55%	100.00%	-
EPS	29.00	12.10	25.98	75.02	49.88	36.97	41.40	-5.75%
YoY %	139.67%	-53.43%	-65.37%	50.40%	34.92%	-10.70%	-	-
Horiz. %	70.05%	29.23%	62.75%	181.21%	120.48%	89.30%	100.00%	-
DPS	121.00	107.00	68.00	148.00	183.00	211.00	233.00	-10.33%
YoY %	13.08%	57.35%	-54.05%	-19.13%	-13.27%	-9.44%	-	-
Horiz. %	51.93%	45.92%	29.18%	63.52%	78.54%	90.56%	100.00%	-
NAPS	13.39	13.09	12.60	13.38	13.44	13.78	14.5101	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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	5.30	7.08	8.29	7.09	7.98	10.15	7.60	-5.82%
YoY %	-25.14%	-14.60%	16.93%	-11.15%	-21.38%	33.55%	-	-
Horiz. %	69.74%	93.16%	109.08%	93.29%	105.00%	133.55%	100.00%	-
P/EPS	62.54	188.41	109.69	41.32	53.89	101.98	83.58	-4.71%
YoY %	-66.81%	71.77%	165.46%	-23.33%	-47.16%	22.01%	-	-
Horiz. %	74.83%	225.42%	131.24%	49.44%	64.48%	122.01%	100.00%	-
EY	1.60	0.53	0.91	2.42	1.86	0.98	1.20	4.90%
YoY %	201.89%	-41.76%	-62.40%	30.11%	89.80%	-18.33%	-	-
Horiz. %	133.33%	44.17%	75.83%	201.67%	155.00%	81.67%	100.00%	-
DY	6.69	4.69	2.39	4.77	6.81	5.60	6.73	-0.09%
YoY %	42.64%	96.23%	-49.90%	-29.96%	21.61%	-16.79%	-	-
Horiz. %	99.41%	69.69%	35.51%	70.88%	101.19%	83.21%	100.00%	-
P/NAPS	1.35	1.74	2.26	2.32	2.00	2.74	2.38	-9.00%
YoY %	-22.41%	-23.01%	-2.59%	16.00%	-27.01%	15.13%	-	-
Horiz. %	56.72%	73.11%	94.96%	97.48%	84.03%	115.13%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
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	5.87	6.80	8.15	7.23	9.02	10.20	8.41	-5.81%
YoY %	-13.68%	-16.56%	12.72%	-19.84%	-11.57%	21.28%	-	-
Horiz. %	69.80%	80.86%	96.91%	85.97%	107.25%	121.28%	100.00%	-
P/EPS	69.31	180.97	107.84	42.12	60.95	102.52	92.52	-4.69%
YoY %	-61.70%	67.81%	156.03%	-30.89%	-40.55%	10.81%	-	-
Horiz. %	74.91%	195.60%	116.56%	45.53%	65.88%	110.81%	100.00%	-
EY	1.44	0.55	0.93	2.37	1.64	0.98	1.08	4.90%
YoY %	161.82%	-40.86%	-60.76%	44.51%	67.35%	-9.26%	-	-
Horiz. %	133.33%	50.93%	86.11%	219.44%	151.85%	90.74%	100.00%	-
DY	6.03	4.89	2.43	4.68	6.02	5.57	6.08	-0.13%
YoY %	23.31%	101.23%	-48.08%	-22.26%	8.08%	-8.39%	-	-
Horiz. %	99.18%	80.43%	39.97%	76.97%	99.01%	91.61%	100.00%	-
P/NAPS	1.50	1.67	2.22	2.36	2.26	2.75	2.64	-8.98%
YoY %	-10.18%	-24.77%	-5.93%	4.42%	-17.82%	4.17%	-	-
Horiz. %	56.82%	63.26%	84.09%	89.39%	85.61%	104.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos