[PANAMY] QoQ Quarter Result on 31-Mar-2023 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -60.74%
YoY- -53.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 233,547 236,423 228,238 195,533 259,571 292,845 243,679 -2.78%
PBT 23,054 40,556 22,585 5,862 22,871 50,394 12,211 52.57%
Tax -1,637 -7,333 -2,161 1,489 -4,146 -7,792 -757 66.99%
NP 21,417 33,223 20,424 7,351 18,725 42,602 11,454 51.60%
-
NP to SH 21,417 33,223 20,424 7,351 18,725 42,602 11,454 51.60%
-
Tax Rate 7.10% 18.08% 9.57% -25.40% 18.13% 15.46% 6.20% -
Total Cost 212,130 203,200 207,814 188,182 240,846 250,243 232,225 -5.83%
-
Net Worth 804,881 783,623 815,211 795,165 796,987 778,156 776,941 2.37%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 9,111 - 64,998 - 9,111 - -
Div Payout % - 27.43% - 884.21% - 21.39% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 804,881 783,623 815,211 795,165 796,987 778,156 776,941 2.37%
NOSH 60,745 60,746 60,746 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.17% 14.05% 8.95% 3.76% 7.21% 14.55% 4.70% -
ROE 2.66% 4.24% 2.51% 0.92% 2.35% 5.47% 1.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 384.47 389.20 375.73 321.89 427.31 482.08 401.14 -2.78%
EPS 36.00 54.00 34.00 12.00 31.00 70.00 19.00 52.94%
DPS 0.00 15.00 0.00 107.00 0.00 15.00 0.00 -
NAPS 13.25 12.90 13.42 13.09 13.12 12.81 12.79 2.37%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 384.47 389.20 375.73 321.89 427.31 482.08 401.15 -2.78%
EPS 36.00 54.69 33.62 12.10 30.83 70.13 18.86 53.69%
DPS 0.00 15.00 0.00 107.00 0.00 15.00 0.00 -
NAPS 13.25 12.90 13.42 13.09 13.12 12.81 12.79 2.37%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 18.00 19.14 19.86 22.80 22.90 22.82 26.70 -
P/RPS 4.68 4.92 5.29 7.08 5.36 4.73 6.66 -20.90%
P/EPS 51.05 35.00 59.07 188.41 74.29 32.54 141.60 -49.25%
EY 1.96 2.86 1.69 0.53 1.35 3.07 0.71 96.42%
DY 0.00 0.78 0.00 4.69 0.00 0.66 0.00 -
P/NAPS 1.36 1.48 1.48 1.74 1.75 1.78 2.09 -24.84%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 -
Price 17.94 17.62 20.74 21.90 23.50 22.90 26.90 -
P/RPS 4.67 4.53 5.52 6.80 5.50 4.75 6.71 -21.41%
P/EPS 50.88 32.22 61.69 180.97 76.24 32.65 142.66 -49.61%
EY 1.97 3.10 1.62 0.55 1.31 3.06 0.70 98.95%
DY 0.00 0.85 0.00 4.89 0.00 0.66 0.00 -
P/NAPS 1.35 1.37 1.55 1.67 1.79 1.79 2.10 -25.45%

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