[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -108.75%
YoY- -109.45%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 974,558 945,329 896,094 616,332 1,051,980 1,129,773 1,159,974 -10.95%
PBT 135,151 109,533 87,716 -15,036 141,227 143,089 150,346 -6.85%
Tax -18,697 -15,022 -12,758 4,796 -24,238 -27,502 -34,590 -33.61%
NP 116,454 94,510 74,958 -10,240 116,989 115,586 115,756 0.40%
-
NP to SH 116,454 94,510 74,958 -10,240 116,989 115,586 115,756 0.40%
-
Tax Rate 13.83% 13.71% 14.54% - 17.16% 19.22% 23.01% -
Total Cost 858,104 850,818 821,136 626,572 934,991 1,014,186 1,044,218 -12.25%
-
Net Worth 812,781 776,333 742,923 813,996 816,426 795,165 766,614 3.97%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 99,015 12,149 18,223 - 120,277 12,149 18,223 208.74%
Div Payout % 85.03% 12.85% 24.31% - 102.81% 10.51% 15.74% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 812,781 776,333 742,923 813,996 816,426 795,165 766,614 3.97%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.95% 10.00% 8.36% -1.66% 11.12% 10.23% 9.98% -
ROE 14.33% 12.17% 10.09% -1.26% 14.33% 14.54% 15.10% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,604.32 1,556.20 1,475.15 1,014.61 1,731.77 1,859.83 1,909.55 -10.95%
EPS 192.00 156.00 124.00 -16.00 193.00 190.67 190.00 0.69%
DPS 163.00 20.00 30.00 0.00 198.00 20.00 30.00 208.74%
NAPS 13.38 12.78 12.23 13.40 13.44 13.09 12.62 3.97%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,580.15 1,532.76 1,452.93 999.32 1,705.68 1,831.82 1,880.78 -10.95%
EPS 188.82 153.24 121.54 -16.60 189.69 187.41 187.69 0.40%
DPS 160.54 19.70 29.55 0.00 195.02 19.70 29.55 208.72%
NAPS 13.1785 12.5875 12.0458 13.1982 13.2376 12.8928 12.4299 3.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 31.00 30.80 28.42 30.00 26.88 37.00 37.80 -
P/RPS 1.93 1.98 1.93 2.96 1.55 1.99 1.98 -1.68%
P/EPS 16.17 19.80 23.03 -177.97 13.96 19.45 19.84 -12.73%
EY 6.18 5.05 4.34 -0.56 7.16 5.14 5.04 14.54%
DY 5.26 0.65 1.06 0.00 7.37 0.54 0.79 253.51%
P/NAPS 2.32 2.41 2.32 2.24 2.00 2.83 3.00 -15.73%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 22/02/21 30/11/20 21/08/20 06/07/20 26/02/20 25/11/19 -
Price 31.60 30.06 31.06 31.54 30.40 33.90 37.14 -
P/RPS 1.97 1.93 2.11 3.11 1.76 1.82 1.94 1.02%
P/EPS 16.48 19.32 25.17 -187.10 15.79 17.82 19.49 -10.57%
EY 6.07 5.18 3.97 -0.53 6.34 5.61 5.13 11.85%
DY 5.16 0.67 0.97 0.00 6.51 0.59 0.81 243.25%
P/NAPS 2.36 2.35 2.54 2.35 2.26 2.59 2.94 -13.61%

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