[PANAMY] YoY TTM 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- 1.84%

YoY- -7.61%

Quarter Report

1Q19 Bursa Announcement.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	858,781	1,074,149	914,663	1,113,718	1,176,842	1,153,021	1,117,317	-4.28%
YoY %	-20.05%	17.44%	-17.87%	-5.36%	2.07%	3.20%	-	-
Horiz. %	76.86%	96.14%	81.86%	99.68%	105.33%	103.20%	100.00%	-
PBT	43,012	161,146	102,380	133,439	149,002	158,519	193,757	-22.17%
YoY %	-73.31%	57.40%	-23.28%	-10.44%	-6.00%	-18.19%	-	-
Horiz. %	22.20%	83.17%	52.84%	68.87%	76.90%	81.81%	100.00%	-
Tax	2,091	-24,270	-15,041	-25,736	-32,423	-30,128	-40,352	-
YoY %	108.62%	-61.36%	41.56%	20.62%	-7.62%	25.34%	-	-
Horiz. %	-5.18%	60.15%	37.27%	63.78%	80.35%	74.66%	100.00%	-
NP	45,103	136,876	87,339	107,703	116,579	128,391	153,405	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,103	136,876	87,339	107,703	116,579	128,391	153,405	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.86%	15.06%	14.69%	19.29%	21.76%	19.01%	20.83%	-
YoY %	-132.27%	2.52%	-23.85%	-11.35%	14.47%	-8.74%	-	-
Horiz. %	-23.33%	72.30%	70.52%	92.61%	104.46%	91.26%	100.00%	-
Total Cost	813,678	937,273	827,324	1,006,015	1,060,263	1,024,630	963,912	-2.78%
YoY %	-13.19%	13.29%	-17.76%	-5.12%	3.48%	6.30%	-	-
Horiz. %	84.41%	97.24%	85.83%	104.37%	110.00%	106.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	776,941	830,397	813,996	863,808	906,937	861,378	817,641	-0.84%
YoY %	-6.44%	2.01%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	50,419	99,015	120,277	137,285	150,650	71,072	84,436	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	-	-
Horiz. %	59.71%	117.27%	142.45%	162.59%	178.42%	84.17%	100.00%	-
Div Payout %	111.79%	72.34%	137.71%	127.47%	129.23%	55.36%	55.04%	-
YoY %	54.53%	-47.47%	8.03%	-1.36%	133.44%	0.58%	-	-
Horiz. %	203.11%	131.43%	250.20%	231.60%	234.79%	100.58%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	776,941	830,397	813,996	863,808	906,937	861,378	817,641	-0.84%
YoY %	-6.44%	2.01%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-
NOSH	60,746	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	5.25%	12.74%	9.55%	9.67%	9.91%	11.14%	13.73%	-
YoY %	-58.79%	33.40%	-1.24%	-2.42%	-11.04%	-18.86%	-	-
Horiz. %	38.24%	92.79%	69.56%	70.43%	72.18%	81.14%	100.00%	-
ROE	5.81%	16.48%	10.73%	12.47%	12.85%	14.91%	18.76%	-
YoY %	-64.75%	53.59%	-13.95%	-2.96%	-13.82%	-20.52%	-	-
Horiz. %	30.97%	87.85%	57.20%	66.47%	68.50%	79.48%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	1,413.72	1,768.26	1,505.72	1,833.40	1,937.32	1,898.10	1,839.33	-4.28%
YoY %	-20.05%	17.44%	-17.87%	-5.36%	2.07%	3.20%	-	-
Horiz. %	76.86%	96.14%	81.86%	99.68%	105.33%	103.20%	100.00%	-
EPS	74.25	225.33	143.78	177.30	191.91	211.36	252.54	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
DPS	83.00	163.00	198.00	226.00	248.00	117.00	139.00	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	-	-
Horiz. %	59.71%	117.27%	142.45%	162.59%	178.42%	84.17%	100.00%	-
NAPS	12.79	13.67	13.40	14.22	14.93	14.18	13.46	-0.84%
YoY %	-6.44%	2.01%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,413.73	1,768.27	1,505.72	1,833.41	1,937.32	1,898.11	1,839.33	-4.28%
YoY %	-20.05%	17.44%	-17.87%	-5.36%	2.07%	3.20%	-	-
Horiz. %	76.86%	96.14%	81.86%	99.68%	105.33%	103.20%	100.00%	-
EPS	74.25	225.33	143.78	177.30	191.91	211.36	252.54	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
DPS	83.00	163.00	198.00	226.00	248.00	117.00	139.00	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	-	-
Horiz. %	59.71%	117.27%	142.45%	162.59%	178.42%	84.17%	100.00%	-
NAPS	12.79	13.6701	13.40	14.2201	14.9301	14.1801	13.46	-0.84%
YoY %	-6.44%	2.02%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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	1.89	1.85	1.99	2.15	1.93	1.91	1.62	2.60%
YoY %	2.16%	-7.04%	-7.44%	11.40%	1.05%	17.90%	-	-
Horiz. %	116.67%	114.20%	122.84%	132.72%	119.14%	117.90%	100.00%	-
P/EPS	35.96	14.50	20.87	22.22	19.46	17.17	11.79	20.41%
YoY %	148.00%	-30.52%	-6.08%	14.18%	13.34%	45.63%	-	-
Horiz. %	305.00%	122.99%	177.01%	188.46%	165.06%	145.63%	100.00%	-
EY	2.78	6.89	4.79	4.50	5.14	5.82	8.48	-16.95%
YoY %	-59.65%	43.84%	6.44%	-12.45%	-11.68%	-31.37%	-	-
Horiz. %	32.78%	81.25%	56.49%	53.07%	60.61%	68.63%	100.00%	-
DY	3.11	4.99	6.60	5.74	6.64	3.22	4.67	-6.54%
YoY %	-37.68%	-24.39%	14.98%	-13.55%	106.21%	-31.05%	-	-
Horiz. %	66.60%	106.85%	141.33%	122.91%	142.18%	68.95%	100.00%	-
P/NAPS	2.09	2.39	2.24	2.77	2.50	2.56	2.21	-0.92%
YoY %	-12.55%	6.70%	-19.13%	10.80%	-2.34%	15.84%	-	-
Horiz. %	94.57%	108.14%	101.36%	125.34%	113.12%	115.84%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
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	1.90	1.83	2.09	2.23	2.07	1.97	2.04	-1.17%
YoY %	3.83%	-12.44%	-6.28%	7.73%	5.08%	-3.43%	-	-
Horiz. %	93.14%	89.71%	102.45%	109.31%	101.47%	96.57%	100.00%	-
P/EPS	36.23	14.36	21.94	23.07	20.93	17.65	14.85	16.01%
YoY %	152.30%	-34.55%	-4.90%	10.22%	18.58%	18.86%	-	-
Horiz. %	243.97%	96.70%	147.74%	155.35%	140.94%	118.86%	100.00%	-
EY	2.76	6.96	4.56	4.33	4.78	5.67	6.73	-13.79%
YoY %	-60.34%	52.63%	5.31%	-9.41%	-15.70%	-15.75%	-	-
Horiz. %	41.01%	103.42%	67.76%	64.34%	71.03%	84.25%	100.00%	-
DY	3.09	5.04	6.28	5.53	6.18	3.14	3.71	-3.00%
YoY %	-38.69%	-19.75%	13.56%	-10.52%	96.82%	-15.36%	-	-
Horiz. %	83.29%	135.85%	169.27%	149.06%	166.58%	84.64%	100.00%	-
P/NAPS	2.10	2.37	2.35	2.88	2.69	2.63	2.79	-4.62%
YoY %	-11.39%	0.85%	-18.40%	7.06%	2.28%	-5.73%	-	-
Horiz. %	75.27%	84.95%	84.23%	103.23%	96.42%	94.27%	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