[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 10.1%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 698,208 464,661 228,238 991,628 796,095 536,524 243,679 101.34%
PBT 86,195 63,141 22,585 91,338 85,476 62,605 12,211 266.66%
Tax -11,131 -9,494 -2,161 -11,206 -12,695 -8,549 -757 497.26%
NP 75,064 53,647 20,424 80,132 72,781 54,056 11,454 249.00%
-
NP to SH 75,064 53,647 20,424 80,132 72,781 54,056 11,454 249.00%
-
Tax Rate 12.91% 15.04% 9.57% 12.27% 14.85% 13.66% 6.20% -
Total Cost 623,144 411,014 207,814 911,496 723,314 482,468 232,225 92.75%
-
Net Worth 804,881 783,623 815,211 795,165 796,987 778,156 776,941 2.37%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 91 9,111 - 74,110 91 9,111 - -
Div Payout % 0.12% 16.98% - 92.49% 0.13% 16.86% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 804,881 783,623 815,211 795,165 796,987 778,156 776,941 2.37%
NOSH 60,745 60,746 60,746 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.75% 11.55% 8.95% 8.08% 9.14% 10.08% 4.70% -
ROE 9.33% 6.85% 2.51% 10.08% 9.13% 6.95% 1.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1,149.39 764.92 375.73 1,632.42 1,310.53 883.23 401.14 101.34%
EPS 124.00 88.00 34.00 132.00 120.00 89.00 19.00 248.03%
DPS 0.15 15.00 0.00 122.00 0.15 15.00 0.00 -
NAPS 13.25 12.90 13.42 13.09 13.12 12.81 12.79 2.37%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1,132.08 753.40 370.07 1,607.83 1,290.79 869.92 395.10 101.34%
EPS 121.71 86.98 33.12 129.93 118.01 87.65 18.57 249.02%
DPS 0.15 14.77 0.00 120.16 0.15 14.77 0.00 -
NAPS 13.0504 12.7057 13.2179 12.8928 12.9224 12.617 12.5973 2.37%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 18.00 19.14 19.86 22.80 22.90 22.82 26.70 -
P/RPS 1.57 2.50 5.29 1.40 1.75 2.58 6.66 -61.73%
P/EPS 14.57 21.67 59.07 17.28 19.11 25.64 141.60 -77.95%
EY 6.87 4.61 1.69 5.79 5.23 3.90 0.71 352.20%
DY 0.01 0.78 0.00 5.35 0.01 0.66 0.00 -
P/NAPS 1.36 1.48 1.48 1.74 1.75 1.78 2.09 -24.84%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 -
Price 17.94 17.62 20.74 21.90 23.50 22.90 26.90 -
P/RPS 1.56 2.30 5.52 1.34 1.79 2.59 6.71 -62.08%
P/EPS 14.52 19.95 61.69 16.60 19.61 25.73 142.66 -78.10%
EY 6.89 5.01 1.62 6.02 5.10 3.89 0.70 357.37%
DY 0.01 0.85 0.00 5.57 0.01 0.66 0.00 -
P/NAPS 1.35 1.37 1.55 1.67 1.79 1.79 2.10 -25.45%

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