[PANAMY] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 10.59%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 919,765 1,009,898 921,913 920,040 1,093,498 1,208,120 1,138,132 -3.48%
PBT 91,874 94,473 112,462 109,912 130,074 160,892 147,917 -7.62%
Tax -12,151 -9,428 -12,965 -13,322 -25,710 -33,829 -26,666 -12.27%
NP 79,723 85,045 99,497 96,590 104,364 127,063 121,251 -6.74%
-
NP to SH 79,723 85,045 99,497 96,590 104,364 127,063 121,251 -6.74%
-
Tax Rate 13.23% 9.98% 11.53% 12.12% 19.77% 21.03% 18.03% -
Total Cost 840,042 924,853 822,416 823,450 989,134 1,081,057 1,016,881 -3.13%
-
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 74,110 50,419 99,015 120,277 137,285 150,650 71,072 0.69%
Div Payout % 92.96% 59.29% 99.52% 124.52% 131.55% 118.56% 58.62% -
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 8.67% 8.42% 10.79% 10.50% 9.54% 10.52% 10.65% -
ROE 10.17% 10.93% 13.38% 13.00% 13.61% 15.89% 14.73% -
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 1,514.12 1,662.49 1,517.65 1,514.57 1,800.12 1,988.81 1,873.59 -3.48%
EPS 131.24 140.00 163.79 159.01 171.80 209.17 199.60 -6.74%
DPS 122.00 83.00 163.00 198.00 226.00 248.00 117.00 0.69%
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 1,491.31 1,637.45 1,494.79 1,491.76 1,773.00 1,958.85 1,845.37 -3.48%
EPS 129.26 137.89 161.32 156.61 169.22 206.02 196.60 -6.74%
DPS 120.16 81.75 160.54 195.02 222.60 244.26 115.24 0.69%
NAPS 12.7057 12.617 12.0556 12.0458 12.4299 12.9618 13.3459 -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 1.26 1.37 1.98 1.88 2.10 1.94 2.05 -7.78%
P/EPS 14.58 16.30 18.34 17.87 22.00 18.43 19.25 -4.52%
EY 6.86 6.14 5.45 5.59 4.55 5.42 5.20 4.72%
DY 6.37 3.64 5.43 6.97 5.98 6.43 3.05 13.05%
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 1.16 1.38 1.97 2.05 2.06 1.92 2.12 -9.55%
P/EPS 13.43 16.36 18.25 19.53 21.62 18.26 19.94 -6.37%
EY 7.45 6.11 5.48 5.12 4.63 5.48 5.02 6.79%
DY 6.92 3.62 5.45 6.37 6.09 6.49 2.94 15.32%
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