Highlights

[PANAMY] YoY Quarter Result on 2020-03-31 [#4]

Stock [PANAMY]: PANASONIC MANUFACTURING MALAYSIA BHD
Announcement Date 06-Jul-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Mar-2020  [#4]
Profit Trend QoQ -     5.16%    YoY -     34.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 204,650 225,637 276,695 247,314 249,730 180,182 195,513 0.76%
  YoY % -9.30% -18.45% 11.88% -0.97% 38.60% -7.84% -
  Horiz. % 104.67% 115.41% 141.52% 126.49% 127.73% 92.16% 100.00%
PBT 33,910 24,689 33,622 26,360 38,308 31,812 25,393 4.93%
  YoY % 37.35% -26.57% 27.55% -31.19% 20.42% 25.28% -
  Horiz. % 133.54% 97.23% 132.41% 103.81% 150.86% 125.28% 100.00%
Tax -3,611 -2,233 -8,474 405 -2,098 -7,947 -6,473 -9.26%
  YoY % -61.71% 73.65% -2,192.35% 119.30% 73.60% -22.77% -
  Horiz. % 55.79% 34.50% 130.91% -6.26% 32.41% 122.77% 100.00%
NP 30,299 22,456 25,148 26,765 36,210 23,865 18,920 8.16%
  YoY % 34.93% -10.70% -6.04% -26.08% 51.73% 26.14% -
  Horiz. % 160.14% 118.69% 132.92% 141.46% 191.38% 126.14% 100.00%
NP to SH 30,299 22,456 25,148 26,765 36,210 23,865 18,920 8.16%
  YoY % 34.93% -10.70% -6.04% -26.08% 51.73% 26.14% -
  Horiz. % 160.14% 118.69% 132.92% 141.46% 191.38% 126.14% 100.00%
Tax Rate 10.65 % 9.04 % 25.20 % -1.54 % 5.48 % 24.98 % 25.49 % -13.53%
  YoY % 17.81% -64.13% 1,736.36% -128.10% -78.06% -2.00% -
  Horiz. % 41.78% 35.46% 98.86% -6.04% 21.50% 98.00% 100.00%
Total Cost 174,351 203,181 251,547 220,549 213,520 156,317 176,593 -0.21%
  YoY % -14.19% -19.23% 14.05% 3.29% 36.59% -11.48% -
  Horiz. % 98.73% 115.06% 142.44% 124.89% 120.91% 88.52% 100.00%
Net Worth 816,426 837,079 881,424 821,893 779,371 718,625 663,346 3.52%
  YoY % -2.47% -5.03% 7.24% 5.46% 8.45% 8.33% -
  Horiz. % 123.08% 126.19% 132.88% 123.90% 117.49% 108.33% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 111,165 128,174 141,538 61,960 75,325 - - -
  YoY % -13.27% -9.44% 128.43% -17.74% 0.00% 0.00% -
  Horiz. % 147.58% 170.16% 187.90% 82.26% 100.00% - -
Div Payout % 366.89 % 570.78 % 562.82 % 231.50 % 208.02 % - % - % -
  YoY % -35.72% 1.41% 143.12% 11.29% 0.00% 0.00% -
  Horiz. % 176.37% 274.39% 270.56% 111.29% 100.00% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 816,426 837,079 881,424 821,893 779,371 718,625 663,346 3.52%
  YoY % -2.47% -5.03% 7.24% 5.46% 8.45% 8.33% -
  Horiz. % 123.08% 126.19% 132.88% 123.90% 117.49% 108.33% 100.00%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 -
  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%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.81 % 9.95 % 9.09 % 10.82 % 14.50 % 13.24 % 9.68 % 7.34%
  YoY % 48.84% 9.46% -15.99% -25.38% 9.52% 36.78% -
  Horiz. % 153.00% 102.79% 93.90% 111.78% 149.79% 136.78% 100.00%
ROE 3.71 % 2.68 % 2.85 % 3.26 % 4.65 % 3.32 % 2.85 % 4.49%
  YoY % 38.43% -5.96% -12.58% -29.89% 40.06% 16.49% -
  Horiz. % 130.18% 94.04% 100.00% 114.39% 163.16% 116.49% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 336.89 371.44 455.50 407.13 411.11 296.62 321.85 0.76%
  YoY % -9.30% -18.45% 11.88% -0.97% 38.60% -7.84% -
  Horiz. % 104.67% 115.41% 141.53% 126.50% 127.73% 92.16% 100.00%
EPS 50.00 37.00 42.00 44.00 60.00 40.00 31.00 8.29%
  YoY % 35.14% -11.90% -4.55% -26.67% 50.00% 29.03% -
  Horiz. % 161.29% 119.35% 135.48% 141.94% 193.55% 129.03% 100.00%
DPS 183.00 211.00 233.00 102.00 124.00 0.00 0.00 -
  YoY % -13.27% -9.44% 128.43% -17.74% 0.00% 0.00% -
  Horiz. % 147.58% 170.16% 187.90% 82.26% 100.00% - -
NAPS 13.4400 13.7800 14.5100 13.5300 12.8300 11.8300 10.9200 3.52%
  YoY % -2.47% -5.03% 7.24% 5.46% 8.45% 8.33% -
  Horiz. % 123.08% 126.19% 132.88% 123.90% 117.49% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 336.89 371.44 455.50 407.13 411.11 296.62 321.85 0.76%
  YoY % -9.30% -18.45% 11.88% -0.97% 38.60% -7.84% -
  Horiz. % 104.67% 115.41% 141.53% 126.50% 127.73% 92.16% 100.00%
EPS 50.00 37.00 42.00 44.00 60.00 40.00 31.00 8.29%
  YoY % 35.14% -11.90% -4.55% -26.67% 50.00% 29.03% -
  Horiz. % 161.29% 119.35% 135.48% 141.94% 193.55% 129.03% 100.00%
DPS 183.00 211.00 233.00 102.00 124.00 0.00 0.00 -
  YoY % -13.27% -9.44% 128.43% -17.74% 0.00% 0.00% -
  Horiz. % 147.58% 170.16% 187.90% 82.26% 100.00% - -
NAPS 13.4400 13.7800 14.5100 13.5300 12.8300 11.8300 10.9200 3.52%
  YoY % -2.47% -5.03% 7.24% 5.46% 8.45% 8.33% -
  Horiz. % 123.08% 126.19% 132.88% 123.90% 117.49% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 26.8800 37.7000 34.6000 34.9000 29.6800 23.2000 21.9400 -
P/RPS 7.98 10.15 7.60 8.57 7.22 7.82 6.82 2.65%
  YoY % -21.38% 33.55% -11.32% 18.70% -7.67% 14.66% -
  Horiz. % 117.01% 148.83% 111.44% 125.66% 105.87% 114.66% 100.00%
P/EPS 53.89 101.98 83.58 79.21 49.79 59.05 70.44 -4.36%
  YoY % -47.16% 22.01% 5.52% 59.09% -15.68% -16.17% -
  Horiz. % 76.50% 144.78% 118.65% 112.45% 70.68% 83.83% 100.00%
EY 1.86 0.98 1.20 1.26 2.01 1.69 1.42 4.60%
  YoY % 89.80% -18.33% -4.76% -37.31% 18.93% 19.01% -
  Horiz. % 130.99% 69.01% 84.51% 88.73% 141.55% 119.01% 100.00%
DY 6.81 5.60 6.73 2.92 4.18 0.00 0.00 -
  YoY % 21.61% -16.79% 130.48% -30.14% 0.00% 0.00% -
  Horiz. % 162.92% 133.97% 161.00% 69.86% 100.00% - -
P/NAPS 2.00 2.74 2.38 2.58 2.31 1.96 2.01 -0.08%
  YoY % -27.01% 15.13% -7.75% 11.69% 17.86% -2.49% -
  Horiz. % 99.50% 136.32% 118.41% 128.36% 114.93% 97.51% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 06/07/20 28/05/19 21/05/18 30/05/17 30/05/16 27/05/15 30/05/14 -
Price 30.4000 37.9000 38.3000 36.3400 29.7000 21.8000 22.6800 -
P/RPS 9.02 10.20 8.41 8.93 7.22 7.35 7.05 4.19%
  YoY % -11.57% 21.28% -5.82% 23.68% -1.77% 4.26% -
  Horiz. % 127.94% 144.68% 119.29% 126.67% 102.41% 104.26% 100.00%
P/EPS 60.95 102.52 92.52 82.48 49.82 55.49 72.82 -2.92%
  YoY % -40.55% 10.81% 12.17% 65.56% -10.22% -23.80% -
  Horiz. % 83.70% 140.79% 127.05% 113.27% 68.42% 76.20% 100.00%
EY 1.64 0.98 1.08 1.21 2.01 1.80 1.37 3.04%
  YoY % 67.35% -9.26% -10.74% -39.80% 11.67% 31.39% -
  Horiz. % 119.71% 71.53% 78.83% 88.32% 146.72% 131.39% 100.00%
DY 6.02 5.57 6.08 2.81 4.18 0.00 0.00 -
  YoY % 8.08% -8.39% 116.37% -32.78% 0.00% 0.00% -
  Horiz. % 144.02% 133.25% 145.45% 67.22% 100.00% - -
P/NAPS 2.26 2.75 2.64 2.69 2.31 1.84 2.08 1.39%
  YoY % -17.82% 4.17% -1.86% 16.45% 25.54% -11.54% -
  Horiz. % 108.65% 132.21% 126.92% 129.33% 111.06% 88.46% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers