[PANAMY] QoQ Quarter Result on 30-Jun-2020 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -108.45%
YoY- -109.45%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 265,561 260,950 293,964 154,083 204,650 267,343 288,587 -5.38%
PBT 53,001 38,292 47,617 -3,759 33,910 32,144 40,085 20.44%
Tax -7,430 -4,888 -7,578 1,199 -3,611 -3,332 -9,297 -13.86%
NP 45,571 33,404 40,039 -2,560 30,299 28,812 30,788 29.84%
-
NP to SH 45,571 33,404 40,039 -2,560 30,299 28,812 30,788 29.84%
-
Tax Rate 14.02% 12.77% 15.91% - 10.65% 10.37% 23.19% -
Total Cost 219,990 227,546 253,925 156,643 174,351 238,531 257,799 -10.02%
-
Net Worth 812,781 776,333 742,923 813,996 816,426 795,165 766,614 3.97%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 89,904 - 9,111 - 111,165 - 9,111 359.41%
Div Payout % 197.28% - 22.76% - 366.89% - 29.60% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 812,781 776,333 742,923 813,996 816,426 795,165 766,614 3.97%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 17.16% 12.80% 13.62% -1.66% 14.81% 10.78% 10.67% -
ROE 5.61% 4.30% 5.39% -0.31% 3.71% 3.62% 4.02% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 437.17 429.58 483.92 253.65 336.89 440.10 475.07 -5.38%
EPS 75.00 55.00 66.00 -4.00 50.00 47.00 51.00 29.28%
DPS 148.00 0.00 15.00 0.00 183.00 0.00 15.00 359.38%
NAPS 13.38 12.78 12.23 13.40 13.44 13.09 12.62 3.97%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 430.58 423.10 476.63 249.83 331.82 433.47 467.92 -5.38%
EPS 73.89 54.16 64.92 -4.15 49.13 46.72 49.92 29.84%
DPS 145.77 0.00 14.77 0.00 180.24 0.00 14.77 359.46%
NAPS 13.1785 12.5875 12.0458 13.1982 13.2376 12.8928 12.4299 3.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 31.00 30.80 28.42 30.00 26.88 37.00 37.80 -
P/RPS 7.09 7.17 5.87 11.83 7.98 8.41 7.96 -7.41%
P/EPS 41.32 56.01 43.12 -711.87 53.89 78.01 74.58 -32.51%
EY 2.42 1.79 2.32 -0.14 1.86 1.28 1.34 48.24%
DY 4.77 0.00 0.53 0.00 6.81 0.00 0.40 421.17%
P/NAPS 2.32 2.41 2.32 2.24 2.00 2.83 3.00 -15.73%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 22/02/21 30/11/20 21/08/20 06/07/20 26/02/20 25/11/19 -
Price 31.60 30.06 31.06 31.54 30.40 33.90 37.14 -
P/RPS 7.23 7.00 6.42 12.43 9.02 7.70 7.82 -5.09%
P/EPS 42.12 54.66 47.12 -748.41 60.95 71.47 73.28 -30.84%
EY 2.37 1.83 2.12 -0.13 1.64 1.40 1.36 44.76%
DY 4.68 0.00 0.48 0.00 6.02 0.00 0.40 414.60%
P/NAPS 2.36 2.35 2.54 2.35 2.26 2.59 2.94 -13.61%

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