[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -84.66%
YoY- 797.73%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 868,776 660,008 395,402 253,674 974,558 708,997 448,047 55.56%
PBT 53,037 37,870 21,169 22,236 135,151 82,150 43,858 13.51%
Tax -1,526 -2,142 -647 -4,374 -18,697 -11,267 -6,379 -61.49%
NP 51,511 35,728 20,522 17,862 116,454 70,883 37,479 23.63%
-
NP to SH 51,511 35,728 20,522 17,862 116,454 70,883 37,479 23.63%
-
Tax Rate 2.88% 5.66% 3.06% 19.67% 13.83% 13.72% 14.54% -
Total Cost 817,265 624,280 374,880 235,812 858,104 638,114 410,568 58.30%
-
Net Worth 765,399 758,717 743,531 830,397 812,781 776,333 742,923 2.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 50,419 9,111 9,111 - 99,015 9,111 9,111 213.18%
Div Payout % 97.88% 25.50% 44.40% - 85.03% 12.85% 24.31% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 765,399 758,717 743,531 830,397 812,781 776,333 742,923 2.00%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.93% 5.41% 5.19% 7.04% 11.95% 10.00% 8.36% -
ROE 6.73% 4.71% 2.76% 2.15% 14.33% 9.13% 5.04% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,430.18 1,086.50 650.91 417.60 1,604.32 1,167.15 737.57 55.56%
EPS 85.00 58.00 33.00 29.00 192.00 117.00 62.00 23.43%
DPS 83.00 15.00 15.00 0.00 163.00 15.00 15.00 213.16%
NAPS 12.60 12.49 12.24 13.67 13.38 12.78 12.23 2.00%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,408.64 1,070.14 641.11 411.31 1,580.15 1,149.57 726.46 55.56%
EPS 83.52 57.93 33.27 28.96 188.82 114.93 60.77 23.63%
DPS 81.75 14.77 14.77 0.00 160.54 14.77 14.77 213.22%
NAPS 12.4102 12.3019 12.0556 13.4641 13.1785 12.5875 12.0458 2.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 28.50 28.90 30.04 32.68 31.00 30.80 28.42 -
P/RPS 1.99 2.66 4.62 7.83 1.93 2.64 3.85 -35.61%
P/EPS 33.61 49.14 88.92 111.14 16.17 26.40 46.06 -18.96%
EY 2.98 2.04 1.12 0.90 6.18 3.79 2.17 23.57%
DY 2.91 0.52 0.50 0.00 5.26 0.49 0.53 211.55%
P/NAPS 2.26 2.31 2.45 2.39 2.32 2.41 2.32 -1.73%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 22/02/21 30/11/20 -
Price 28.02 28.52 29.90 32.36 31.60 30.06 31.06 -
P/RPS 1.96 2.62 4.59 7.75 1.97 2.58 4.21 -39.95%
P/EPS 33.04 48.49 88.51 110.05 16.48 25.76 50.34 -24.49%
EY 3.03 2.06 1.13 0.91 6.07 3.88 1.99 32.38%
DY 2.96 0.53 0.50 0.00 5.16 0.50 0.48 236.65%
P/NAPS 2.22 2.28 2.44 2.37 2.36 2.35 2.54 -8.59%

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