[PANAMY] QoQ Quarter Result on 31-Mar-2020 [#4]

Announcement Date
06-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 5.16%
YoY- 34.93%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 260,950 293,964 154,083 204,650 267,343 288,587 291,400 -7.06%
PBT 38,292 47,617 -3,759 33,910 32,144 40,085 35,088 5.97%
Tax -4,888 -7,578 1,199 -3,611 -3,332 -9,297 -7,998 -27.87%
NP 33,404 40,039 -2,560 30,299 28,812 30,788 27,090 14.91%
-
NP to SH 33,404 40,039 -2,560 30,299 28,812 30,788 27,090 14.91%
-
Tax Rate 12.77% 15.91% - 10.65% 10.37% 23.19% 22.79% -
Total Cost 227,546 253,925 156,643 174,351 238,531 257,799 264,310 -9.46%
-
Net Worth 776,333 742,923 813,996 816,426 795,165 766,614 863,808 -6.84%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 9,111 - 111,165 - 9,111 - -
Div Payout % - 22.76% - 366.89% - 29.60% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 776,333 742,923 813,996 816,426 795,165 766,614 863,808 -6.84%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.80% 13.62% -1.66% 14.81% 10.78% 10.67% 9.30% -
ROE 4.30% 5.39% -0.31% 3.71% 3.62% 4.02% 3.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 429.58 483.92 253.65 336.89 440.10 475.07 479.70 -7.06%
EPS 55.00 66.00 -4.00 50.00 47.00 51.00 45.00 14.24%
DPS 0.00 15.00 0.00 183.00 0.00 15.00 0.00 -
NAPS 12.78 12.23 13.40 13.44 13.09 12.62 14.22 -6.84%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 429.58 483.92 253.65 336.89 440.10 475.07 479.70 -7.06%
EPS 55.00 66.00 -4.00 50.00 47.00 51.00 45.00 14.24%
DPS 0.00 15.00 0.00 183.00 0.00 15.00 0.00 -
NAPS 12.78 12.23 13.40 13.44 13.09 12.62 14.22 -6.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 30.80 28.42 30.00 26.88 37.00 37.80 39.40 -
P/RPS 7.17 5.87 11.83 7.98 8.41 7.96 8.21 -8.59%
P/EPS 56.01 43.12 -711.87 53.89 78.01 74.58 88.35 -26.10%
EY 1.79 2.32 -0.14 1.86 1.28 1.34 1.13 35.69%
DY 0.00 0.53 0.00 6.81 0.00 0.40 0.00 -
P/NAPS 2.41 2.32 2.24 2.00 2.83 3.00 2.77 -8.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 30/11/20 21/08/20 06/07/20 26/02/20 25/11/19 27/08/19 -
Price 30.06 31.06 31.54 30.40 33.90 37.14 40.90 -
P/RPS 7.00 6.42 12.43 9.02 7.70 7.82 8.53 -12.29%
P/EPS 54.66 47.12 -748.41 60.95 71.47 73.28 91.71 -29.06%
EY 1.83 2.12 -0.13 1.64 1.40 1.36 1.09 41.03%
DY 0.00 0.48 0.00 6.02 0.00 0.40 0.00 -
P/NAPS 2.35 2.54 2.35 2.26 2.59 2.94 2.88 -12.62%

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