[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 16.06%
YoY- -49.6%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,073,048 974,716 868,776 880,010 790,804 1,014,696 974,558 6.62%
PBT 125,210 48,844 53,037 50,493 42,338 88,944 135,151 -4.96%
Tax -17,098 -3,028 -1,526 -2,856 -1,294 -17,496 -18,697 -5.78%
NP 108,112 45,816 51,511 47,637 41,044 71,448 116,454 -4.83%
-
NP to SH 108,112 45,816 51,511 47,637 41,044 71,448 116,454 -4.83%
-
Tax Rate 13.66% 6.20% 2.88% 5.66% 3.06% 19.67% 13.83% -
Total Cost 964,936 928,900 817,265 832,373 749,760 943,248 858,104 8.12%
-
Net Worth 778,156 776,941 765,399 758,717 743,531 830,397 812,781 -2.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 18,223 - 50,419 12,149 18,223 - 99,015 -67.61%
Div Payout % 16.86% - 97.88% 25.50% 44.40% - 85.03% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 778,156 776,941 765,399 758,717 743,531 830,397 812,781 -2.85%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.08% 4.70% 5.93% 5.41% 5.19% 7.04% 11.95% -
ROE 13.89% 5.90% 6.73% 6.28% 5.52% 8.60% 14.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,766.45 1,604.58 1,430.18 1,448.67 1,301.82 1,670.39 1,604.32 6.62%
EPS 178.00 76.00 85.00 77.33 66.00 116.00 192.00 -4.91%
DPS 30.00 0.00 83.00 20.00 30.00 0.00 163.00 -67.61%
NAPS 12.81 12.79 12.60 12.49 12.24 13.67 13.38 -2.85%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,739.84 1,580.41 1,408.64 1,426.85 1,282.21 1,645.23 1,580.15 6.62%
EPS 175.29 74.29 83.52 77.24 66.55 115.85 188.82 -4.83%
DPS 29.55 0.00 81.75 19.70 29.55 0.00 160.54 -67.60%
NAPS 12.617 12.5973 12.4102 12.3019 12.0556 13.4641 13.1785 -2.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 22.82 26.70 28.50 28.90 30.04 32.68 31.00 -
P/RPS 1.29 1.66 1.99 1.99 2.31 1.96 1.93 -23.53%
P/EPS 12.82 35.40 33.61 36.85 44.46 27.78 16.17 -14.32%
EY 7.80 2.82 2.98 2.71 2.25 3.60 6.18 16.77%
DY 1.31 0.00 2.91 0.69 1.00 0.00 5.26 -60.38%
P/NAPS 1.78 2.09 2.26 2.31 2.45 2.39 2.32 -16.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 -
Price 22.90 26.90 28.02 28.52 29.90 32.36 31.60 -
P/RPS 1.30 1.68 1.96 1.97 2.30 1.94 1.97 -24.18%
P/EPS 12.87 35.67 33.04 36.37 44.25 27.51 16.48 -15.18%
EY 7.77 2.80 3.03 2.75 2.26 3.63 6.07 17.87%
DY 1.31 0.00 2.96 0.70 1.00 0.00 5.16 -59.87%
P/NAPS 1.79 2.10 2.22 2.28 2.44 2.37 2.36 -16.81%

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