[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -10.24%
YoY- 103.71%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 929,322 912,952 991,628 1,061,460 1,073,048 974,716 868,776 4.58%
PBT 126,282 90,340 91,338 113,968 125,210 48,844 53,037 78.21%
Tax -18,988 -8,644 -11,206 -16,926 -17,098 -3,028 -1,526 436.14%
NP 107,294 81,696 80,132 97,041 108,112 45,816 51,511 63.02%
-
NP to SH 107,294 81,696 80,132 97,041 108,112 45,816 51,511 63.02%
-
Tax Rate 15.04% 9.57% 12.27% 14.85% 13.66% 6.20% 2.88% -
Total Cost 822,028 831,256 911,496 964,418 964,936 928,900 817,265 0.38%
-
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 18,223 - 74,110 121 18,223 - 50,419 -49.22%
Div Payout % 16.98% - 92.49% 0.13% 16.86% - 97.88% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.55% 8.95% 8.08% 9.14% 10.08% 4.70% 5.93% -
ROE 13.69% 10.02% 10.08% 12.18% 13.89% 5.90% 6.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,529.85 1,502.90 1,632.42 1,747.37 1,766.45 1,604.58 1,430.18 4.58%
EPS 176.00 136.00 132.00 160.00 178.00 76.00 85.00 62.38%
DPS 30.00 0.00 122.00 0.20 30.00 0.00 83.00 -49.22%
NAPS 12.90 13.42 13.09 13.12 12.81 12.79 12.60 1.57%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,506.81 1,480.26 1,607.83 1,721.05 1,739.84 1,580.41 1,408.64 4.58%
EPS 173.97 132.46 129.93 157.34 175.29 74.29 83.52 63.02%
DPS 29.55 0.00 120.16 0.20 29.55 0.00 81.75 -49.22%
NAPS 12.7057 13.2179 12.8928 12.9224 12.617 12.5973 12.4102 1.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 19.14 19.86 22.80 22.90 22.82 26.70 28.50 -
P/RPS 1.25 1.32 1.40 1.31 1.29 1.66 1.99 -26.63%
P/EPS 10.84 14.77 17.28 14.33 12.82 35.40 33.61 -52.93%
EY 9.23 6.77 5.79 6.98 7.80 2.82 2.98 112.33%
DY 1.57 0.00 5.35 0.01 1.31 0.00 2.91 -33.70%
P/NAPS 1.48 1.48 1.74 1.75 1.78 2.09 2.26 -24.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 31/05/22 -
Price 17.62 20.74 21.90 23.50 22.90 26.90 28.02 -
P/RPS 1.15 1.38 1.34 1.34 1.30 1.68 1.96 -29.89%
P/EPS 9.98 15.42 16.60 14.71 12.87 35.67 33.04 -54.94%
EY 10.02 6.48 6.02 6.80 7.77 2.80 3.03 121.80%
DY 1.70 0.00 5.57 0.01 1.31 0.00 2.96 -30.88%
P/NAPS 1.37 1.55 1.67 1.79 1.79 2.10 2.22 -27.49%

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