[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 1564.02%
YoY- -35.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 253,674 974,558 708,997 448,047 154,083 1,051,980 847,330 -55.28%
PBT 22,236 135,151 82,150 43,858 -3,759 141,227 107,317 -65.01%
Tax -4,374 -18,697 -11,267 -6,379 1,199 -24,238 -20,627 -64.47%
NP 17,862 116,454 70,883 37,479 -2,560 116,989 86,690 -65.14%
-
NP to SH 17,862 116,454 70,883 37,479 -2,560 116,989 86,690 -65.14%
-
Tax Rate 19.67% 13.83% 13.72% 14.54% - 17.16% 19.22% -
Total Cost 235,812 858,104 638,114 410,568 156,643 934,991 760,640 -54.22%
-
Net Worth 830,397 812,781 776,333 742,923 813,996 816,426 795,165 2.93%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 99,015 9,111 9,111 - 120,277 9,111 -
Div Payout % - 85.03% 12.85% 24.31% - 102.81% 10.51% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 830,397 812,781 776,333 742,923 813,996 816,426 795,165 2.93%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.04% 11.95% 10.00% 8.36% -1.66% 11.12% 10.23% -
ROE 2.15% 14.33% 9.13% 5.04% -0.31% 14.33% 10.90% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 417.60 1,604.32 1,167.15 737.57 253.65 1,731.77 1,394.87 -55.28%
EPS 29.00 192.00 117.00 62.00 -4.00 193.00 143.00 -65.51%
DPS 0.00 163.00 15.00 15.00 0.00 198.00 15.00 -
NAPS 13.67 13.38 12.78 12.23 13.40 13.44 13.09 2.93%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 411.31 1,580.15 1,149.57 726.46 249.83 1,705.68 1,373.86 -55.28%
EPS 28.96 188.82 114.93 60.77 -4.15 189.69 140.56 -65.14%
DPS 0.00 160.54 14.77 14.77 0.00 195.02 14.77 -
NAPS 13.4641 13.1785 12.5875 12.0458 13.1982 13.2376 12.8928 2.93%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 32.68 31.00 30.80 28.42 30.00 26.88 37.00 -
P/RPS 7.83 1.93 2.64 3.85 11.83 1.55 2.65 106.04%
P/EPS 111.14 16.17 26.40 46.06 -711.87 13.96 25.93 164.09%
EY 0.90 6.18 3.79 2.17 -0.14 7.16 3.86 -62.15%
DY 0.00 5.26 0.49 0.53 0.00 7.37 0.41 -
P/NAPS 2.39 2.32 2.41 2.32 2.24 2.00 2.83 -10.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 22/02/21 30/11/20 21/08/20 06/07/20 26/02/20 -
Price 32.36 31.60 30.06 31.06 31.54 30.40 33.90 -
P/RPS 7.75 1.97 2.58 4.21 12.43 1.76 2.43 116.82%
P/EPS 110.05 16.48 25.76 50.34 -748.41 15.79 23.75 178.19%
EY 0.91 6.07 3.88 1.99 -0.13 6.34 4.21 -64.01%
DY 0.00 5.16 0.50 0.48 0.00 6.51 0.44 -
P/NAPS 2.37 2.36 2.35 2.54 2.35 2.26 2.59 -5.75%

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