[PANAMY] QoQ Quarter Result on 30-Jun-2023 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 177.84%
YoY- 78.31%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 207,477 233,547 236,423 228,238 195,533 259,571 292,845 -20.51%
PBT 20,462 23,054 40,556 22,585 5,862 22,871 50,394 -45.13%
Tax -2,880 -1,637 -7,333 -2,161 1,489 -4,146 -7,792 -48.46%
NP 17,582 21,417 33,223 20,424 7,351 18,725 42,602 -44.53%
-
NP to SH 17,582 21,417 33,223 20,424 7,351 18,725 42,602 -44.53%
-
Tax Rate 14.07% 7.10% 18.08% 9.57% -25.40% 18.13% 15.46% -
Total Cost 189,895 212,130 203,200 207,814 188,182 240,846 250,243 -16.79%
-
Net Worth 813,386 804,881 783,623 815,211 795,165 796,987 778,156 2.99%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 73,502 - 9,111 - 64,998 - 9,111 301.73%
Div Payout % 418.05% - 27.43% - 884.21% - 21.39% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 813,386 804,881 783,623 815,211 795,165 796,987 778,156 2.99%
NOSH 60,745 60,745 60,746 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.47% 9.17% 14.05% 8.95% 3.76% 7.21% 14.55% -
ROE 2.16% 2.66% 4.24% 2.51% 0.92% 2.35% 5.47% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 341.55 384.47 389.20 375.73 321.89 427.31 482.08 -20.50%
EPS 29.00 36.00 54.00 34.00 12.00 31.00 70.00 -44.39%
DPS 121.00 0.00 15.00 0.00 107.00 0.00 15.00 301.70%
NAPS 13.39 13.25 12.90 13.42 13.09 13.12 12.81 2.99%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 336.40 378.67 383.34 370.07 317.04 420.87 474.82 -20.51%
EPS 28.51 34.73 53.87 33.12 11.92 30.36 69.07 -44.53%
DPS 119.18 0.00 14.77 0.00 105.39 0.00 14.77 301.78%
NAPS 13.1883 13.0504 12.7057 13.2179 12.8928 12.9224 12.617 2.99%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 18.10 18.00 19.14 19.86 22.80 22.90 22.82 -
P/RPS 5.30 4.68 4.92 5.29 7.08 5.36 4.73 7.87%
P/EPS 62.54 51.05 35.00 59.07 188.41 74.29 32.54 54.52%
EY 1.60 1.96 2.86 1.69 0.53 1.35 3.07 -35.21%
DY 6.69 0.00 0.78 0.00 4.69 0.00 0.66 367.70%
P/NAPS 1.35 1.36 1.48 1.48 1.74 1.75 1.78 -16.82%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 -
Price 20.06 17.94 17.62 20.74 21.90 23.50 22.90 -
P/RPS 5.87 4.67 4.53 5.52 6.80 5.50 4.75 15.14%
P/EPS 69.31 50.88 32.22 61.69 180.97 76.24 32.65 65.09%
EY 1.44 1.97 3.10 1.62 0.55 1.31 3.06 -39.47%
DY 6.03 0.00 0.85 0.00 4.89 0.00 0.66 336.44%
P/NAPS 1.50 1.35 1.37 1.55 1.67 1.79 1.79 -11.10%

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