[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 74.1%
YoY- -49.6%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 536,524 243,679 868,776 660,008 395,402 253,674 974,558 -32.80%
PBT 62,605 12,211 53,037 37,870 21,169 22,236 135,151 -40.10%
Tax -8,549 -757 -1,526 -2,142 -647 -4,374 -18,697 -40.62%
NP 54,056 11,454 51,511 35,728 20,522 17,862 116,454 -40.02%
-
NP to SH 54,056 11,454 51,511 35,728 20,522 17,862 116,454 -40.02%
-
Tax Rate 13.66% 6.20% 2.88% 5.66% 3.06% 19.67% 13.83% -
Total Cost 482,468 232,225 817,265 624,280 374,880 235,812 858,104 -31.85%
-
Net Worth 778,156 776,941 765,399 758,717 743,531 830,397 812,781 -2.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,111 - 50,419 9,111 9,111 - 99,015 -79.58%
Div Payout % 16.86% - 97.88% 25.50% 44.40% - 85.03% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 778,156 776,941 765,399 758,717 743,531 830,397 812,781 -2.85%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.08% 4.70% 5.93% 5.41% 5.19% 7.04% 11.95% -
ROE 6.95% 1.47% 6.73% 4.71% 2.76% 2.15% 14.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 883.23 401.14 1,430.18 1,086.50 650.91 417.60 1,604.32 -32.80%
EPS 89.00 19.00 85.00 58.00 33.00 29.00 192.00 -40.07%
DPS 15.00 0.00 83.00 15.00 15.00 0.00 163.00 -79.58%
NAPS 12.81 12.79 12.60 12.49 12.24 13.67 13.38 -2.85%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 869.92 395.10 1,408.64 1,070.14 641.11 411.31 1,580.15 -32.80%
EPS 87.65 18.57 83.52 57.93 33.27 28.96 188.82 -40.02%
DPS 14.77 0.00 81.75 14.77 14.77 0.00 160.54 -79.59%
NAPS 12.617 12.5973 12.4102 12.3019 12.0556 13.4641 13.1785 -2.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 22.82 26.70 28.50 28.90 30.04 32.68 31.00 -
P/RPS 2.58 6.66 1.99 2.66 4.62 7.83 1.93 21.32%
P/EPS 25.64 141.60 33.61 49.14 88.92 111.14 16.17 35.94%
EY 3.90 0.71 2.98 2.04 1.12 0.90 6.18 -26.40%
DY 0.66 0.00 2.91 0.52 0.50 0.00 5.26 -74.90%
P/NAPS 1.78 2.09 2.26 2.31 2.45 2.39 2.32 -16.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 -
Price 22.90 26.90 28.02 28.52 29.90 32.36 31.60 -
P/RPS 2.59 6.71 1.96 2.62 4.59 7.75 1.97 19.99%
P/EPS 25.73 142.66 33.04 48.49 88.51 110.05 16.48 34.54%
EY 3.89 0.70 3.03 2.06 1.13 0.91 6.07 -25.64%
DY 0.66 0.00 2.96 0.53 0.50 0.00 5.16 -74.58%
P/NAPS 1.79 2.10 2.22 2.28 2.44 2.37 2.36 -16.81%

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