[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 832.01%
YoY- -35.24%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,014,696 974,558 945,329 896,094 616,332 1,051,980 1,129,773 -6.91%
PBT 88,944 135,151 109,533 87,716 -15,036 141,227 143,089 -27.18%
Tax -17,496 -18,697 -15,022 -12,758 4,796 -24,238 -27,502 -26.05%
NP 71,448 116,454 94,510 74,958 -10,240 116,989 115,586 -27.45%
-
NP to SH 71,448 116,454 94,510 74,958 -10,240 116,989 115,586 -27.45%
-
Tax Rate 19.67% 13.83% 13.71% 14.54% - 17.16% 19.22% -
Total Cost 943,248 858,104 850,818 821,136 626,572 934,991 1,014,186 -4.72%
-
Net Worth 830,397 812,781 776,333 742,923 813,996 816,426 795,165 2.93%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 99,015 12,149 18,223 - 120,277 12,149 -
Div Payout % - 85.03% 12.85% 24.31% - 102.81% 10.51% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 830,397 812,781 776,333 742,923 813,996 816,426 795,165 2.93%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.04% 11.95% 10.00% 8.36% -1.66% 11.12% 10.23% -
ROE 8.60% 14.33% 12.17% 10.09% -1.26% 14.33% 14.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,670.39 1,604.32 1,556.20 1,475.15 1,014.61 1,731.77 1,859.83 -6.91%
EPS 116.00 192.00 156.00 124.00 -16.00 193.00 190.67 -28.22%
DPS 0.00 163.00 20.00 30.00 0.00 198.00 20.00 -
NAPS 13.67 13.38 12.78 12.23 13.40 13.44 13.09 2.93%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,670.40 1,604.32 1,556.21 1,475.15 1,014.61 1,731.77 1,859.84 -6.91%
EPS 117.62 191.71 155.58 123.40 -16.86 192.59 190.28 -27.45%
DPS 0.00 163.00 20.00 30.00 0.00 198.00 20.00 -
NAPS 13.6701 13.38 12.78 12.23 13.40 13.44 13.09 2.93%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 32.68 31.00 30.80 28.42 30.00 26.88 37.00 -
P/RPS 1.96 1.93 1.98 1.93 2.96 1.55 1.99 -1.00%
P/EPS 27.78 16.17 19.80 23.03 -177.97 13.96 19.45 26.85%
EY 3.60 6.18 5.05 4.34 -0.56 7.16 5.14 -21.15%
DY 0.00 5.26 0.65 1.06 0.00 7.37 0.54 -
P/NAPS 2.39 2.32 2.41 2.32 2.24 2.00 2.83 -10.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 22/02/21 30/11/20 21/08/20 06/07/20 26/02/20 -
Price 32.36 31.60 30.06 31.06 31.54 30.40 33.90 -
P/RPS 1.94 1.97 1.93 2.11 3.11 1.76 1.82 4.35%
P/EPS 27.51 16.48 19.32 25.17 -187.10 15.79 17.82 33.60%
EY 3.63 6.07 5.18 3.97 -0.53 6.34 5.61 -25.20%
DY 0.00 5.16 0.67 0.97 0.00 6.51 0.59 -
P/NAPS 2.37 2.36 2.35 2.54 2.35 2.26 2.59 -5.75%

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