[PANAMY] QoQ Quarter Result on 31-Mar-2022 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 3.79%
YoY- -65.37%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 259,571 292,845 243,679 208,768 264,606 141,728 253,674 1.53%
PBT 22,871 50,394 12,211 15,167 16,701 -1,067 22,236 1.88%
Tax -4,146 -7,792 -757 616 -1,495 3,727 -4,374 -3.49%
NP 18,725 42,602 11,454 15,783 15,206 2,660 17,862 3.18%
-
NP to SH 18,725 42,602 11,454 15,783 15,206 2,660 17,862 3.18%
-
Tax Rate 18.13% 15.46% 6.20% -4.06% 8.95% - 19.67% -
Total Cost 240,846 250,243 232,225 192,985 249,400 139,068 235,812 1.41%
-
Net Worth 796,987 778,156 776,941 765,399 758,717 743,531 830,397 -2.69%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 9,111 - 41,307 - 9,111 - -
Div Payout % - 21.39% - 261.72% - 342.55% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 796,987 778,156 776,941 765,399 758,717 743,531 830,397 -2.69%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.21% 14.55% 4.70% 7.56% 5.75% 1.88% 7.04% -
ROE 2.35% 5.47% 1.47% 2.06% 2.00% 0.36% 2.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 427.31 482.08 401.14 343.67 435.59 233.31 417.60 1.53%
EPS 31.00 70.00 19.00 26.00 25.00 4.00 29.00 4.53%
DPS 0.00 15.00 0.00 68.00 0.00 15.00 0.00 -
NAPS 13.12 12.81 12.79 12.60 12.49 12.24 13.67 -2.69%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 420.87 474.82 395.10 338.50 429.03 229.80 411.31 1.53%
EPS 30.36 69.07 18.57 25.59 24.66 4.31 28.96 3.18%
DPS 0.00 14.77 0.00 66.98 0.00 14.77 0.00 -
NAPS 12.9224 12.617 12.5973 12.4102 12.3019 12.0556 13.4641 -2.69%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 22.90 22.82 26.70 28.50 28.90 30.04 32.68 -
P/RPS 5.36 4.73 6.66 8.29 6.63 12.88 7.83 -22.27%
P/EPS 74.29 32.54 141.60 109.69 115.45 686.02 111.14 -23.49%
EY 1.35 3.07 0.71 0.91 0.87 0.15 0.90 30.94%
DY 0.00 0.66 0.00 2.39 0.00 0.50 0.00 -
P/NAPS 1.75 1.78 2.09 2.26 2.31 2.45 2.39 -18.71%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 -
Price 23.50 22.90 26.90 28.02 28.52 29.90 32.36 -
P/RPS 5.50 4.75 6.71 8.15 6.55 12.82 7.75 -20.38%
P/EPS 76.24 32.65 142.66 107.84 113.93 682.82 110.05 -21.65%
EY 1.31 3.06 0.70 0.93 0.88 0.15 0.91 27.40%
DY 0.00 0.66 0.00 2.43 0.00 0.50 0.00 -
P/NAPS 1.79 1.79 2.10 2.22 2.28 2.44 2.37 -17.02%

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