[PANAMY] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -60.8%
YoY- 797.73%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 208,768 264,606 141,728 253,674 265,561 260,950 293,964 -20.41%
PBT 15,167 16,701 -1,067 22,236 53,001 38,292 47,617 -53.39%
Tax 616 -1,495 3,727 -4,374 -7,430 -4,888 -7,578 -
NP 15,783 15,206 2,660 17,862 45,571 33,404 40,039 -46.26%
-
NP to SH 15,783 15,206 2,660 17,862 45,571 33,404 40,039 -46.26%
-
Tax Rate -4.06% 8.95% - 19.67% 14.02% 12.77% 15.91% -
Total Cost 192,985 249,400 139,068 235,812 219,990 227,546 253,925 -16.73%
-
Net Worth 765,399 758,717 743,531 830,397 812,781 776,333 742,923 2.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 41,307 - 9,111 - 89,904 - 9,111 174.18%
Div Payout % 261.72% - 342.55% - 197.28% - 22.76% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 765,399 758,717 743,531 830,397 812,781 776,333 742,923 2.00%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.56% 5.75% 1.88% 7.04% 17.16% 12.80% 13.62% -
ROE 2.06% 2.00% 0.36% 2.15% 5.61% 4.30% 5.39% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 343.67 435.59 233.31 417.60 437.17 429.58 483.92 -20.41%
EPS 26.00 25.00 4.00 29.00 75.00 55.00 66.00 -46.29%
DPS 68.00 0.00 15.00 0.00 148.00 0.00 15.00 174.16%
NAPS 12.60 12.49 12.24 13.67 13.38 12.78 12.23 2.00%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 338.50 429.03 229.80 411.31 430.58 423.10 476.63 -20.41%
EPS 25.59 24.66 4.31 28.96 73.89 54.16 64.92 -46.27%
DPS 66.98 0.00 14.77 0.00 145.77 0.00 14.77 174.22%
NAPS 12.4102 12.3019 12.0556 13.4641 13.1785 12.5875 12.0458 2.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 28.50 28.90 30.04 32.68 31.00 30.80 28.42 -
P/RPS 8.29 6.63 12.88 7.83 7.09 7.17 5.87 25.90%
P/EPS 109.69 115.45 686.02 111.14 41.32 56.01 43.12 86.45%
EY 0.91 0.87 0.15 0.90 2.42 1.79 2.32 -46.44%
DY 2.39 0.00 0.50 0.00 4.77 0.00 0.53 173.19%
P/NAPS 2.26 2.31 2.45 2.39 2.32 2.41 2.32 -1.73%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 22/02/21 30/11/20 -
Price 28.02 28.52 29.90 32.36 31.60 30.06 31.06 -
P/RPS 8.15 6.55 12.82 7.75 7.23 7.00 6.42 17.25%
P/EPS 107.84 113.93 682.82 110.05 42.12 54.66 47.12 73.75%
EY 0.93 0.88 0.15 0.91 2.37 1.83 2.12 -42.29%
DY 2.43 0.00 0.50 0.00 4.68 0.00 0.48 195.12%
P/NAPS 2.22 2.28 2.44 2.37 2.36 2.35 2.54 -8.59%

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