[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 89.13%
YoY- -18.23%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 395,402 253,674 974,558 708,997 448,047 154,083 1,051,980 -47.88%
PBT 21,169 22,236 135,151 82,150 43,858 -3,759 141,227 -71.74%
Tax -647 -4,374 -18,697 -11,267 -6,379 1,199 -24,238 -91.04%
NP 20,522 17,862 116,454 70,883 37,479 -2,560 116,989 -68.63%
-
NP to SH 20,522 17,862 116,454 70,883 37,479 -2,560 116,989 -68.63%
-
Tax Rate 3.06% 19.67% 13.83% 13.72% 14.54% - 17.16% -
Total Cost 374,880 235,812 858,104 638,114 410,568 156,643 934,991 -45.59%
-
Net Worth 743,531 830,397 812,781 776,333 742,923 813,996 816,426 -6.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 9,111 - 99,015 9,111 9,111 - 120,277 -82.06%
Div Payout % 44.40% - 85.03% 12.85% 24.31% - 102.81% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 743,531 830,397 812,781 776,333 742,923 813,996 816,426 -6.03%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.19% 7.04% 11.95% 10.00% 8.36% -1.66% 11.12% -
ROE 2.76% 2.15% 14.33% 9.13% 5.04% -0.31% 14.33% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 650.91 417.60 1,604.32 1,167.15 737.57 253.65 1,731.77 -47.88%
EPS 33.00 29.00 192.00 117.00 62.00 -4.00 193.00 -69.16%
DPS 15.00 0.00 163.00 15.00 15.00 0.00 198.00 -82.06%
NAPS 12.24 13.67 13.38 12.78 12.23 13.40 13.44 -6.03%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 641.11 411.31 1,580.15 1,149.57 726.46 249.83 1,705.68 -47.88%
EPS 33.27 28.96 188.82 114.93 60.77 -4.15 189.69 -68.63%
DPS 14.77 0.00 160.54 14.77 14.77 0.00 195.02 -82.07%
NAPS 12.0556 13.4641 13.1785 12.5875 12.0458 13.1982 13.2376 -6.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 30.04 32.68 31.00 30.80 28.42 30.00 26.88 -
P/RPS 4.62 7.83 1.93 2.64 3.85 11.83 1.55 106.97%
P/EPS 88.92 111.14 16.17 26.40 46.06 -711.87 13.96 243.23%
EY 1.12 0.90 6.18 3.79 2.17 -0.14 7.16 -70.93%
DY 0.50 0.00 5.26 0.49 0.53 0.00 7.37 -83.33%
P/NAPS 2.45 2.39 2.32 2.41 2.32 2.24 2.00 14.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 24/08/21 28/05/21 22/02/21 30/11/20 21/08/20 06/07/20 -
Price 29.90 32.36 31.60 30.06 31.06 31.54 30.40 -
P/RPS 4.59 7.75 1.97 2.58 4.21 12.43 1.76 89.35%
P/EPS 88.51 110.05 16.48 25.76 50.34 -748.41 15.79 215.22%
EY 1.13 0.91 6.07 3.88 1.99 -0.13 6.34 -68.29%
DY 0.50 0.00 5.16 0.50 0.48 0.00 6.51 -81.90%
P/NAPS 2.44 2.37 2.36 2.35 2.54 2.35 2.26 5.23%

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