[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 23.22%
YoY- -0.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 880,010 790,804 1,014,696 974,558 945,329 896,094 616,332 26.71%
PBT 50,493 42,338 88,944 135,151 109,533 87,716 -15,036 -
Tax -2,856 -1,294 -17,496 -18,697 -15,022 -12,758 4,796 -
NP 47,637 41,044 71,448 116,454 94,510 74,958 -10,240 -
-
NP to SH 47,637 41,044 71,448 116,454 94,510 74,958 -10,240 -
-
Tax Rate 5.66% 3.06% 19.67% 13.83% 13.71% 14.54% - -
Total Cost 832,373 749,760 943,248 858,104 850,818 821,136 626,572 20.78%
-
Net Worth 758,717 743,531 830,397 812,781 776,333 742,923 813,996 -4.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,149 18,223 - 99,015 12,149 18,223 - -
Div Payout % 25.50% 44.40% - 85.03% 12.85% 24.31% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 758,717 743,531 830,397 812,781 776,333 742,923 813,996 -4.56%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.41% 5.19% 7.04% 11.95% 10.00% 8.36% -1.66% -
ROE 6.28% 5.52% 8.60% 14.33% 12.17% 10.09% -1.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,448.67 1,301.82 1,670.39 1,604.32 1,556.20 1,475.15 1,014.61 26.71%
EPS 77.33 66.00 116.00 192.00 156.00 124.00 -16.00 -
DPS 20.00 30.00 0.00 163.00 20.00 30.00 0.00 -
NAPS 12.49 12.24 13.67 13.38 12.78 12.23 13.40 -4.56%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,426.85 1,282.21 1,645.23 1,580.15 1,532.76 1,452.93 999.32 26.71%
EPS 77.24 66.55 115.85 188.82 153.24 121.54 -16.60 -
DPS 19.70 29.55 0.00 160.54 19.70 29.55 0.00 -
NAPS 12.3019 12.0556 13.4641 13.1785 12.5875 12.0458 13.1982 -4.56%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 28.90 30.04 32.68 31.00 30.80 28.42 30.00 -
P/RPS 1.99 2.31 1.96 1.93 1.98 1.93 2.96 -23.20%
P/EPS 36.85 44.46 27.78 16.17 19.80 23.03 -177.97 -
EY 2.71 2.25 3.60 6.18 5.05 4.34 -0.56 -
DY 0.69 1.00 0.00 5.26 0.65 1.06 0.00 -
P/NAPS 2.31 2.45 2.39 2.32 2.41 2.32 2.24 2.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 24/08/21 28/05/21 22/02/21 30/11/20 21/08/20 -
Price 28.52 29.90 32.36 31.60 30.06 31.06 31.54 -
P/RPS 1.97 2.30 1.94 1.97 1.93 2.11 3.11 -26.18%
P/EPS 36.37 44.25 27.51 16.48 19.32 25.17 -187.10 -
EY 2.75 2.26 3.63 6.07 5.18 3.97 -0.53 -
DY 0.70 1.00 0.00 5.16 0.67 0.97 0.00 -
P/NAPS 2.28 2.44 2.37 2.36 2.35 2.54 2.35 -1.99%

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