[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -74.38%
YoY- 7.76%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,051,980 847,330 579,987 291,400 1,127,886 902,249 614,375 43.07%
PBT 141,227 107,317 75,173 35,088 131,310 106,621 76,409 50.55%
Tax -24,238 -20,627 -17,295 -7,998 -25,558 -23,325 -17,143 25.94%
NP 116,989 86,690 57,878 27,090 105,752 83,296 59,266 57.29%
-
NP to SH 116,989 86,690 57,878 27,090 105,752 83,296 59,266 57.29%
-
Tax Rate 17.16% 19.22% 23.01% 22.79% 19.46% 21.88% 22.44% -
Total Cost 934,991 760,640 522,109 264,310 1,022,134 818,953 555,109 41.51%
-
Net Worth 816,426 795,165 766,614 863,808 837,079 823,715 799,417 1.41%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 120,277 9,111 9,111 - 137,285 9,111 9,111 457.69%
Div Payout % 102.81% 10.51% 15.74% - 129.82% 10.94% 15.37% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 816,426 795,165 766,614 863,808 837,079 823,715 799,417 1.41%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.12% 10.23% 9.98% 9.30% 9.38% 9.23% 9.65% -
ROE 14.33% 10.90% 7.55% 3.14% 12.63% 10.11% 7.41% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1,731.77 1,394.87 954.77 479.70 1,856.72 1,485.28 1,011.38 43.07%
EPS 193.00 143.00 95.00 45.00 174.00 137.00 98.00 57.05%
DPS 198.00 15.00 15.00 0.00 226.00 15.00 15.00 457.65%
NAPS 13.44 13.09 12.62 14.22 13.78 13.56 13.16 1.41%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1,705.68 1,373.86 940.39 472.48 1,828.76 1,462.91 996.15 43.07%
EPS 189.69 140.56 93.84 43.92 171.47 135.06 96.09 57.30%
DPS 195.02 14.77 14.77 0.00 222.60 14.77 14.77 457.76%
NAPS 13.2376 12.8928 12.4299 14.0058 13.5724 13.3557 12.9618 1.41%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 26.88 37.00 37.80 39.40 37.70 37.68 38.56 -
P/RPS 1.55 2.65 3.96 8.21 2.03 2.54 3.81 -45.06%
P/EPS 13.96 25.93 39.67 88.35 21.66 27.48 39.52 -49.99%
EY 7.16 3.86 2.52 1.13 4.62 3.64 2.53 99.94%
DY 7.37 0.41 0.40 0.00 5.99 0.40 0.39 608.20%
P/NAPS 2.00 2.83 3.00 2.77 2.74 2.78 2.93 -22.45%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 06/07/20 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 -
Price 30.40 33.90 37.14 40.90 37.90 38.12 38.20 -
P/RPS 1.76 2.43 3.89 8.53 2.04 2.57 3.78 -39.89%
P/EPS 15.79 23.75 38.98 91.71 21.77 27.80 39.15 -45.38%
EY 6.34 4.21 2.57 1.09 4.59 3.60 2.55 83.42%
DY 6.51 0.44 0.40 0.00 5.96 0.39 0.39 552.02%
P/NAPS 2.26 2.59 2.94 2.88 2.75 2.81 2.90 -15.30%

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