[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 6.83%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 616,332 1,051,980 1,129,773 1,159,974 1,165,600 1,127,886 1,202,998 -35.99%
PBT -15,036 141,227 143,089 150,346 140,352 131,310 142,161 -
Tax 4,796 -24,238 -27,502 -34,590 -31,992 -25,558 -31,100 -
NP -10,240 116,989 115,586 115,756 108,360 105,752 111,061 -
-
NP to SH -10,240 116,989 115,586 115,756 108,360 105,752 111,061 -
-
Tax Rate - 17.16% 19.22% 23.01% 22.79% 19.46% 21.88% -
Total Cost 626,572 934,991 1,014,186 1,044,218 1,057,240 1,022,134 1,091,937 -30.97%
-
Net Worth 813,996 816,426 795,165 766,614 863,808 837,079 823,715 -0.78%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 120,277 12,149 18,223 - 137,285 12,149 -
Div Payout % - 102.81% 10.51% 15.74% - 129.82% 10.94% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 813,996 816,426 795,165 766,614 863,808 837,079 823,715 -0.78%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.66% 11.12% 10.23% 9.98% 9.30% 9.38% 9.23% -
ROE -1.26% 14.33% 14.54% 15.10% 12.54% 12.63% 13.48% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,014.61 1,731.77 1,859.83 1,909.55 1,918.81 1,856.72 1,980.38 -35.99%
EPS -16.00 193.00 190.67 190.00 180.00 174.00 182.67 -
DPS 0.00 198.00 20.00 30.00 0.00 226.00 20.00 -
NAPS 13.40 13.44 13.09 12.62 14.22 13.78 13.56 -0.78%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 999.32 1,705.68 1,831.82 1,880.78 1,889.91 1,828.76 1,950.55 -35.99%
EPS -16.60 189.69 187.41 187.69 175.70 171.47 180.08 -
DPS 0.00 195.02 19.70 29.55 0.00 222.60 19.70 -
NAPS 13.1982 13.2376 12.8928 12.4299 14.0058 13.5724 13.3557 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 30.00 26.88 37.00 37.80 39.40 37.70 37.68 -
P/RPS 2.96 1.55 1.99 1.98 2.05 2.03 1.90 34.42%
P/EPS -177.97 13.96 19.45 19.84 22.09 21.66 20.61 -
EY -0.56 7.16 5.14 5.04 4.53 4.62 4.85 -
DY 0.00 7.37 0.54 0.79 0.00 5.99 0.53 -
P/NAPS 2.24 2.00 2.83 3.00 2.77 2.74 2.78 -13.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 06/07/20 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 -
Price 31.54 30.40 33.90 37.14 40.90 37.90 38.12 -
P/RPS 3.11 1.76 1.82 1.94 2.13 2.04 1.92 37.96%
P/EPS -187.10 15.79 17.82 19.49 22.93 21.77 20.85 -
EY -0.53 6.34 5.61 5.13 4.36 4.59 4.80 -
DY 0.00 6.51 0.59 0.81 0.00 5.96 0.52 -
P/NAPS 2.35 2.26 2.59 2.94 2.88 2.75 2.81 -11.24%

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