[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 34.64%
YoY- 103.71%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 464,661 228,238 991,628 796,095 536,524 243,679 868,776 -34.08%
PBT 63,141 22,585 91,338 85,476 62,605 12,211 53,037 12.31%
Tax -9,494 -2,161 -11,206 -12,695 -8,549 -757 -1,526 237.89%
NP 53,647 20,424 80,132 72,781 54,056 11,454 51,511 2.74%
-
NP to SH 53,647 20,424 80,132 72,781 54,056 11,454 51,511 2.74%
-
Tax Rate 15.04% 9.57% 12.27% 14.85% 13.66% 6.20% 2.88% -
Total Cost 411,014 207,814 911,496 723,314 482,468 232,225 817,265 -36.73%
-
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,111 - 74,110 91 9,111 - 50,419 -68.00%
Div Payout % 16.98% - 92.49% 0.13% 16.86% - 97.88% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.55% 8.95% 8.08% 9.14% 10.08% 4.70% 5.93% -
ROE 6.85% 2.51% 10.08% 9.13% 6.95% 1.47% 6.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 764.92 375.73 1,632.42 1,310.53 883.23 401.14 1,430.18 -34.08%
EPS 88.00 34.00 132.00 120.00 89.00 19.00 85.00 2.33%
DPS 15.00 0.00 122.00 0.15 15.00 0.00 83.00 -68.00%
NAPS 12.90 13.42 13.09 13.12 12.81 12.79 12.60 1.57%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 753.40 370.07 1,607.83 1,290.79 869.92 395.10 1,408.64 -34.08%
EPS 86.98 33.12 129.93 118.01 87.65 18.57 83.52 2.74%
DPS 14.77 0.00 120.16 0.15 14.77 0.00 81.75 -68.00%
NAPS 12.7057 13.2179 12.8928 12.9224 12.617 12.5973 12.4102 1.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 19.14 19.86 22.80 22.90 22.82 26.70 28.50 -
P/RPS 2.50 5.29 1.40 1.75 2.58 6.66 1.99 16.41%
P/EPS 21.67 59.07 17.28 19.11 25.64 141.60 33.61 -25.34%
EY 4.61 1.69 5.79 5.23 3.90 0.71 2.98 33.72%
DY 0.78 0.00 5.35 0.01 0.66 0.00 2.91 -58.39%
P/NAPS 1.48 1.48 1.74 1.75 1.78 2.09 2.26 -24.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 31/05/22 -
Price 17.62 20.74 21.90 23.50 22.90 26.90 28.02 -
P/RPS 2.30 5.52 1.34 1.79 2.59 6.71 1.96 11.24%
P/EPS 19.95 61.69 16.60 19.61 25.73 142.66 33.04 -28.53%
EY 5.01 1.62 6.02 5.10 3.89 0.70 3.03 39.78%
DY 0.85 0.00 5.57 0.01 0.66 0.00 2.96 -56.44%
P/NAPS 1.37 1.55 1.67 1.79 1.79 2.10 2.22 -27.49%

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