[PANAMY] YoY TTM Result on 31-Mar-2019 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- -2.48%

YoY- -19.28%

Quarter Report

4Q 18 -Bursa (PMMA).pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	868,776	974,558	1,051,980	1,127,886	1,199,120	1,122,964	1,086,735	-3.66%
YoY %	-10.85%	-7.36%	-6.73%	-5.94%	6.78%	3.33%	-	-
Horiz. %	79.94%	89.68%	96.80%	103.79%	110.34%	103.33%	100.00%	-
PBT	53,037	135,151	141,227	131,310	166,303	158,099	185,172	-18.80%
YoY %	-60.76%	-4.30%	7.55%	-21.04%	5.19%	-14.62%	-	-
Horiz. %	28.64%	72.99%	76.27%	70.91%	89.81%	85.38%	100.00%	-
Tax	-1,526	-18,697	-24,238	-25,558	-35,287	-30,981	-38,272	-41.53%
YoY %	91.84%	22.86%	5.16%	27.57%	-13.90%	19.05%	-	-
Horiz. %	3.99%	48.85%	63.33%	66.78%	92.20%	80.95%	100.00%	-
NP	51,511	116,454	116,989	105,752	131,016	127,118	146,900	-16.01%
YoY %	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-13.47%	-	-
Horiz. %	35.07%	79.27%	79.64%	71.99%	89.19%	86.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,511	116,454	116,989	105,752	131,016	127,118	146,900	-16.01%
YoY %	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-13.47%	-	-
Horiz. %	35.07%	79.27%	79.64%	71.99%	89.19%	86.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.88%	13.83%	17.16%	19.46%	21.22%	19.60%	20.67%	-
YoY %	-79.18%	-19.41%	-11.82%	-8.29%	8.27%	-5.18%	-	-
Horiz. %	13.93%	66.91%	83.02%	94.15%	102.66%	94.82%	100.00%	-
Total Cost	817,265	858,104	934,991	1,022,134	1,068,104	995,846	939,835	-2.30%
YoY %	-4.76%	-8.22%	-8.53%	-4.30%	7.26%	5.96%	-	-
Horiz. %	86.96%	91.30%	99.48%	108.76%	113.65%	105.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	765,399	812,781	816,426	837,079	881,424	821,893	779,371	-0.30%
YoY %	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	5.46%	-	-
Horiz. %	98.21%	104.29%	104.75%	107.40%	113.09%	105.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	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 %	97.88%	85.03%	102.81%	129.82%	114.99%	55.91%	57.48%	-
YoY %	15.11%	-17.29%	-20.81%	12.90%	105.67%	-2.73%	-	-
Horiz. %	170.29%	147.93%	178.86%	225.85%	200.05%	97.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	765,399	812,781	816,426	837,079	881,424	821,893	779,371	-0.30%
YoY %	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	5.46%	-	-
Horiz. %	98.21%	104.29%	104.75%	107.40%	113.09%	105.46%	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%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	5.93%	11.95%	11.12%	9.38%	10.93%	11.32%	13.52%	-
YoY %	-50.38%	7.46%	18.55%	-14.18%	-3.45%	-16.27%	-	-
Horiz. %	43.86%	88.39%	82.25%	69.38%	80.84%	83.73%	100.00%	-
ROE	6.73%	14.33%	14.33%	12.63%	14.86%	15.47%	18.85%	-
YoY %	-53.04%	0.00%	13.46%	-15.01%	-3.94%	-17.93%	-	-
Horiz. %	35.70%	76.02%	76.02%	67.00%	78.83%	82.07%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	1,430.18	1,604.32	1,731.77	1,856.72	1,973.99	1,848.62	1,788.98	-3.66%
YoY %	-10.85%	-7.36%	-6.73%	-5.94%	6.78%	3.33%	-	-
Horiz. %	79.94%	89.68%	96.80%	103.79%	110.34%	103.33%	100.00%	-
EPS	84.80	191.71	192.59	174.09	215.68	209.26	241.83	-16.01%
YoY %	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-13.47%	-	-
Horiz. %	35.07%	79.27%	79.64%	71.99%	89.19%	86.53%	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	12.60	13.38	13.44	13.78	14.51	13.53	12.83	-0.30%
YoY %	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	5.46%	-	-
Horiz. %	98.21%	104.29%	104.75%	107.40%	113.09%	105.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,408.64	1,580.15	1,705.68	1,828.76	1,944.26	1,820.78	1,762.03	-3.66%
YoY %	-10.85%	-7.36%	-6.73%	-5.94%	6.78%	3.33%	-	-
Horiz. %	79.94%	89.68%	96.80%	103.79%	110.34%	103.33%	100.00%	-
EPS	83.52	188.82	189.69	171.47	212.43	206.11	238.18	-16.01%
YoY %	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-13.46%	-	-
Horiz. %	35.07%	79.28%	79.64%	71.99%	89.19%	86.54%	100.00%	-
DPS	81.75	160.54	195.02	222.60	244.26	115.24	136.91	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.96%	-15.83%	-	-
Horiz. %	59.71%	117.26%	142.44%	162.59%	178.41%	84.17%	100.00%	-
NAPS	12.4102	13.1785	13.2376	13.5724	14.2914	13.3262	12.6367	-0.30%
YoY %	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	5.46%	-	-
Horiz. %	98.21%	104.29%	104.76%	107.40%	113.09%	105.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	28.50	31.00	26.88	37.70	34.60	34.90	29.68	-
P/RPS	1.99	1.93	1.55	2.03	1.75	1.89	1.66	3.06%
YoY %	3.11%	24.52%	-23.65%	16.00%	-7.41%	13.86%	-	-
Horiz. %	119.88%	116.27%	93.37%	122.29%	105.42%	113.86%	100.00%	-
P/EPS	33.61	16.17	13.96	21.66	16.04	16.68	12.27	18.27%
YoY %	107.85%	15.83%	-35.55%	35.04%	-3.84%	35.94%	-	-
Horiz. %	273.92%	131.78%	113.77%	176.53%	130.73%	135.94%	100.00%	-
EY	2.98	6.18	7.16	4.62	6.23	6.00	8.15	-15.43%
YoY %	-51.78%	-13.69%	54.98%	-25.84%	3.83%	-26.38%	-	-
Horiz. %	36.56%	75.83%	87.85%	56.69%	76.44%	73.62%	100.00%	-
DY	2.91	5.26	7.37	5.99	7.17	3.35	4.68	-7.61%
YoY %	-44.68%	-28.63%	23.04%	-16.46%	114.03%	-28.42%	-	-
Horiz. %	62.18%	112.39%	157.48%	127.99%	153.21%	71.58%	100.00%	-
P/NAPS	2.26	2.32	2.00	2.74	2.38	2.58	2.31	-0.36%
YoY %	-2.59%	16.00%	-27.01%	15.13%	-7.75%	11.69%	-	-
Horiz. %	97.84%	100.43%	86.58%	118.61%	103.03%	111.69%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	28/05/21	06/07/20	28/05/19	21/05/18	30/05/17	30/05/16	-
Price	28.02	31.60	30.40	37.90	38.30	36.34	29.70	-
P/RPS	1.96	1.97	1.76	2.04	1.94	1.97	1.66	2.80%
YoY %	-0.51%	11.93%	-13.73%	5.15%	-1.52%	18.67%	-	-
Horiz. %	118.07%	118.67%	106.02%	122.89%	116.87%	118.67%	100.00%	-
P/EPS	33.04	16.48	15.79	21.77	17.76	17.37	12.28	17.92%
YoY %	100.49%	4.37%	-27.47%	22.58%	2.25%	41.45%	-	-
Horiz. %	269.06%	134.20%	128.58%	177.28%	144.63%	141.45%	100.00%	-
EY	3.03	6.07	6.34	4.59	5.63	5.76	8.14	-15.17%
YoY %	-50.08%	-4.26%	38.13%	-18.47%	-2.26%	-29.24%	-	-
Horiz. %	37.22%	74.57%	77.89%	56.39%	69.16%	70.76%	100.00%	-
DY	2.96	5.16	6.51	5.96	6.48	3.22	4.68	-7.34%
YoY %	-42.64%	-20.74%	9.23%	-8.02%	101.24%	-31.20%	-	-
Horiz. %	63.25%	110.26%	139.10%	127.35%	138.46%	68.80%	100.00%	-
P/NAPS	2.22	2.36	2.26	2.75	2.64	2.69	2.31	-0.65%
YoY %	-5.93%	4.42%	-17.82%	4.17%	-1.86%	16.45%	-	-
Horiz. %	96.10%	102.16%	97.84%	119.05%	114.29%	116.45%	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