[PANAMY] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -16.57%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 141,728 253,674 265,561 260,950 293,964 154,083 204,650 -21.70%
PBT -1,067 22,236 53,001 38,292 47,617 -3,759 33,910 -
Tax 3,727 -4,374 -7,430 -4,888 -7,578 1,199 -3,611 -
NP 2,660 17,862 45,571 33,404 40,039 -2,560 30,299 -80.21%
-
NP to SH 2,660 17,862 45,571 33,404 40,039 -2,560 30,299 -80.21%
-
Tax Rate - 19.67% 14.02% 12.77% 15.91% - 10.65% -
Total Cost 139,068 235,812 219,990 227,546 253,925 156,643 174,351 -13.98%
-
Net Worth 743,531 830,397 812,781 776,333 742,923 813,996 816,426 -6.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 9,111 - 89,904 - 9,111 - 111,165 -81.10%
Div Payout % 342.55% - 197.28% - 22.76% - 366.89% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 743,531 830,397 812,781 776,333 742,923 813,996 816,426 -6.03%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.88% 7.04% 17.16% 12.80% 13.62% -1.66% 14.81% -
ROE 0.36% 2.15% 5.61% 4.30% 5.39% -0.31% 3.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 233.31 417.60 437.17 429.58 483.92 253.65 336.89 -21.70%
EPS 4.00 29.00 75.00 55.00 66.00 -4.00 50.00 -81.40%
DPS 15.00 0.00 148.00 0.00 15.00 0.00 183.00 -81.10%
NAPS 12.24 13.67 13.38 12.78 12.23 13.40 13.44 -6.03%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 229.80 411.31 430.58 423.10 476.63 249.83 331.82 -21.70%
EPS 4.31 28.96 73.89 54.16 64.92 -4.15 49.13 -80.22%
DPS 14.77 0.00 145.77 0.00 14.77 0.00 180.24 -81.10%
NAPS 12.0556 13.4641 13.1785 12.5875 12.0458 13.1982 13.2376 -6.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 30.04 32.68 31.00 30.80 28.42 30.00 26.88 -
P/RPS 12.88 7.83 7.09 7.17 5.87 11.83 7.98 37.55%
P/EPS 686.02 111.14 41.32 56.01 43.12 -711.87 53.89 444.35%
EY 0.15 0.90 2.42 1.79 2.32 -0.14 1.86 -81.30%
DY 0.50 0.00 4.77 0.00 0.53 0.00 6.81 -82.43%
P/NAPS 2.45 2.39 2.32 2.41 2.32 2.24 2.00 14.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 24/08/21 28/05/21 22/02/21 30/11/20 21/08/20 06/07/20 -
Price 29.90 32.36 31.60 30.06 31.06 31.54 30.40 -
P/RPS 12.82 7.75 7.23 7.00 6.42 12.43 9.02 26.38%
P/EPS 682.82 110.05 42.12 54.66 47.12 -748.41 60.95 399.93%
EY 0.15 0.91 2.37 1.83 2.12 -0.13 1.64 -79.67%
DY 0.50 0.00 4.68 0.00 0.48 0.00 6.02 -80.93%
P/NAPS 2.44 2.37 2.36 2.35 2.54 2.35 2.26 5.23%

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