[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
06-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 34.95%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 708,997 448,047 154,083 1,051,980 847,330 579,987 291,400 80.41%
PBT 82,150 43,858 -3,759 141,227 107,317 75,173 35,088 75.86%
Tax -11,267 -6,379 1,199 -24,238 -20,627 -17,295 -7,998 25.53%
NP 70,883 37,479 -2,560 116,989 86,690 57,878 27,090 89.33%
-
NP to SH 70,883 37,479 -2,560 116,989 86,690 57,878 27,090 89.33%
-
Tax Rate 13.72% 14.54% - 17.16% 19.22% 23.01% 22.79% -
Total Cost 638,114 410,568 156,643 934,991 760,640 522,109 264,310 79.48%
-
Net Worth 776,333 742,923 813,996 816,426 795,165 766,614 863,808 -6.84%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,111 9,111 - 120,277 9,111 9,111 - -
Div Payout % 12.85% 24.31% - 102.81% 10.51% 15.74% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 776,333 742,923 813,996 816,426 795,165 766,614 863,808 -6.84%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.00% 8.36% -1.66% 11.12% 10.23% 9.98% 9.30% -
ROE 9.13% 5.04% -0.31% 14.33% 10.90% 7.55% 3.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,167.15 737.57 253.65 1,731.77 1,394.87 954.77 479.70 80.41%
EPS 117.00 62.00 -4.00 193.00 143.00 95.00 45.00 88.53%
DPS 15.00 15.00 0.00 198.00 15.00 15.00 0.00 -
NAPS 12.78 12.23 13.40 13.44 13.09 12.62 14.22 -6.84%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,167.15 737.58 253.65 1,731.77 1,394.88 954.78 479.70 80.41%
EPS 116.69 61.70 -4.21 192.59 142.71 95.28 44.60 89.32%
DPS 15.00 15.00 0.00 198.00 15.00 15.00 0.00 -
NAPS 12.78 12.23 13.40 13.44 13.09 12.62 14.2201 -6.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 30.80 28.42 30.00 26.88 37.00 37.80 39.40 -
P/RPS 2.64 3.85 11.83 1.55 2.65 3.96 8.21 -52.90%
P/EPS 26.40 46.06 -711.87 13.96 25.93 39.67 88.35 -55.14%
EY 3.79 2.17 -0.14 7.16 3.86 2.52 1.13 123.24%
DY 0.49 0.53 0.00 7.37 0.41 0.40 0.00 -
P/NAPS 2.41 2.32 2.24 2.00 2.83 3.00 2.77 -8.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 30/11/20 21/08/20 06/07/20 26/02/20 25/11/19 27/08/19 -
Price 30.06 31.06 31.54 30.40 33.90 37.14 40.90 -
P/RPS 2.58 4.21 12.43 1.76 2.43 3.89 8.53 -54.77%
P/EPS 25.76 50.34 -748.41 15.79 23.75 38.98 91.71 -56.94%
EY 3.88 1.99 -0.13 6.34 4.21 2.57 1.09 132.23%
DY 0.50 0.48 0.00 6.51 0.44 0.40 0.00 -
P/NAPS 2.35 2.54 2.35 2.26 2.59 2.94 2.88 -12.62%

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