[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -0.15%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 896,094 616,332 1,051,980 1,129,773 1,159,974 1,165,600 1,127,886 -14.18%
PBT 87,716 -15,036 141,227 143,089 150,346 140,352 131,310 -23.52%
Tax -12,758 4,796 -24,238 -27,502 -34,590 -31,992 -25,558 -36.99%
NP 74,958 -10,240 116,989 115,586 115,756 108,360 105,752 -20.45%
-
NP to SH 74,958 -10,240 116,989 115,586 115,756 108,360 105,752 -20.45%
-
Tax Rate 14.54% - 17.16% 19.22% 23.01% 22.79% 19.46% -
Total Cost 821,136 626,572 934,991 1,014,186 1,044,218 1,057,240 1,022,134 -13.54%
-
Net Worth 742,923 813,996 816,426 795,165 766,614 863,808 837,079 -7.62%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 18,223 - 120,277 12,149 18,223 - 137,285 -73.88%
Div Payout % 24.31% - 102.81% 10.51% 15.74% - 129.82% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 742,923 813,996 816,426 795,165 766,614 863,808 837,079 -7.62%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.36% -1.66% 11.12% 10.23% 9.98% 9.30% 9.38% -
ROE 10.09% -1.26% 14.33% 14.54% 15.10% 12.54% 12.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,475.15 1,014.61 1,731.77 1,859.83 1,909.55 1,918.81 1,856.72 -14.18%
EPS 124.00 -16.00 193.00 190.67 190.00 180.00 174.00 -20.16%
DPS 30.00 0.00 198.00 20.00 30.00 0.00 226.00 -73.88%
NAPS 12.23 13.40 13.44 13.09 12.62 14.22 13.78 -7.62%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,452.93 999.32 1,705.68 1,831.82 1,880.78 1,889.91 1,828.76 -14.18%
EPS 121.54 -16.60 189.69 187.41 187.69 175.70 171.47 -20.45%
DPS 29.55 0.00 195.02 19.70 29.55 0.00 222.60 -73.88%
NAPS 12.0458 13.1982 13.2376 12.8928 12.4299 14.0058 13.5724 -7.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 28.42 30.00 26.88 37.00 37.80 39.40 37.70 -
P/RPS 1.93 2.96 1.55 1.99 1.98 2.05 2.03 -3.30%
P/EPS 23.03 -177.97 13.96 19.45 19.84 22.09 21.66 4.16%
EY 4.34 -0.56 7.16 5.14 5.04 4.53 4.62 -4.07%
DY 1.06 0.00 7.37 0.54 0.79 0.00 5.99 -68.38%
P/NAPS 2.32 2.24 2.00 2.83 3.00 2.77 2.74 -10.47%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 21/08/20 06/07/20 26/02/20 25/11/19 27/08/19 28/05/19 -
Price 31.06 31.54 30.40 33.90 37.14 40.90 37.90 -
P/RPS 2.11 3.11 1.76 1.82 1.94 2.13 2.04 2.26%
P/EPS 25.17 -187.10 15.79 17.82 19.49 22.93 21.77 10.12%
EY 3.97 -0.53 6.34 5.61 5.13 4.36 4.59 -9.19%
DY 0.97 0.00 6.51 0.59 0.81 0.00 5.96 -70.09%
P/NAPS 2.54 2.35 2.26 2.59 2.94 2.88 2.75 -5.14%

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