[PANAMY] QoQ Quarter Result on 30-Jun-2019 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 20.64%
YoY- 7.76%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 204,650 267,343 288,587 291,400 225,637 287,874 308,807 -23.96%
PBT 33,910 32,144 40,085 35,088 24,689 30,212 43,450 -15.22%
Tax -3,611 -3,332 -9,297 -7,998 -2,233 -6,182 -9,323 -46.83%
NP 30,299 28,812 30,788 27,090 22,456 24,030 34,127 -7.61%
-
NP to SH 30,299 28,812 30,788 27,090 22,456 24,030 34,127 -7.61%
-
Tax Rate 10.65% 10.37% 23.19% 22.79% 9.04% 20.46% 21.46% -
Total Cost 174,351 238,531 257,799 264,310 203,181 263,844 274,680 -26.12%
-
Net Worth 816,426 795,165 766,614 863,808 837,079 823,715 799,417 1.41%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 111,165 - 9,111 - 128,174 - 9,111 429.18%
Div Payout % 366.89% - 29.60% - 570.78% - 26.70% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 816,426 795,165 766,614 863,808 837,079 823,715 799,417 1.41%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.81% 10.78% 10.67% 9.30% 9.95% 8.35% 11.05% -
ROE 3.71% 3.62% 4.02% 3.14% 2.68% 2.92% 4.27% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 336.89 440.10 475.07 479.70 371.44 473.90 508.36 -23.96%
EPS 50.00 47.00 51.00 45.00 37.00 40.00 56.00 -7.27%
DPS 183.00 0.00 15.00 0.00 211.00 0.00 15.00 429.15%
NAPS 13.44 13.09 12.62 14.22 13.78 13.56 13.16 1.41%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 331.82 433.47 467.92 472.48 365.85 466.76 500.70 -23.96%
EPS 49.13 46.72 49.92 43.92 36.41 38.96 55.33 -7.61%
DPS 180.24 0.00 14.77 0.00 207.82 0.00 14.77 429.24%
NAPS 13.2376 12.8928 12.4299 14.0058 13.5724 13.3557 12.9618 1.41%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 26.88 37.00 37.80 39.40 37.70 37.68 38.56 -
P/RPS 7.98 8.41 7.96 8.21 10.15 7.95 7.59 3.39%
P/EPS 53.89 78.01 74.58 88.35 101.98 95.25 68.64 -14.88%
EY 1.86 1.28 1.34 1.13 0.98 1.05 1.46 17.50%
DY 6.81 0.00 0.40 0.00 5.60 0.00 0.39 571.89%
P/NAPS 2.00 2.83 3.00 2.77 2.74 2.78 2.93 -22.45%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 06/07/20 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 -
Price 30.40 33.90 37.14 40.90 37.90 38.12 38.20 -
P/RPS 9.02 7.70 7.82 8.53 10.20 8.04 7.51 12.97%
P/EPS 60.95 71.47 73.28 91.71 102.52 96.36 68.00 -7.03%
EY 1.64 1.40 1.36 1.09 0.98 1.04 1.47 7.56%
DY 6.02 0.00 0.40 0.00 5.57 0.00 0.39 518.91%
P/NAPS 2.26 2.59 2.94 2.88 2.75 2.81 2.90 -15.30%

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