[PANAMY] QoQ TTM Result on 30-Jun-2021 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

24-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Jun-2021 [#1]

Profit Trend

QoQ- 17.54%

YoY- 56.72%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	868,776	925,569	921,913	1,074,149	974,558	913,647	920,040	-3.75%
YoY %	-6.14%	0.40%	-14.17%	10.22%	6.67%	-0.69%	-	-
Horiz. %	94.43%	100.60%	100.20%	116.75%	105.93%	99.31%	100.00%	-
PBT	53,037	90,871	112,462	161,146	135,151	116,060	109,912	-38.50%
YoY %	-41.63%	-19.20%	-30.21%	19.23%	16.45%	5.59%	-	-
Horiz. %	48.25%	82.68%	102.32%	146.61%	122.96%	105.59%	100.00%	-
Tax	-1,526	-9,572	-12,965	-24,270	-18,697	-14,878	-13,322	-76.44%
YoY %	84.06%	26.17%	46.58%	-29.81%	-25.67%	-11.68%	-	-
Horiz. %	11.45%	71.85%	97.32%	182.18%	140.35%	111.68%	100.00%	-
NP	51,511	81,299	99,497	136,876	116,454	101,182	96,590	-34.26%
YoY %	-36.64%	-18.29%	-27.31%	17.54%	15.09%	4.75%	-	-
Horiz. %	53.33%	84.17%	103.01%	141.71%	120.57%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,511	81,299	99,497	136,876	116,454	101,182	96,590	-34.26%
YoY %	-36.64%	-18.29%	-27.31%	17.54%	15.09%	4.75%	-	-
Horiz. %	53.33%	84.17%	103.01%	141.71%	120.57%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.88%	10.53%	11.53%	15.06%	13.83%	12.82%	12.12%	-
YoY %	-72.65%	-8.67%	-23.44%	8.89%	7.88%	5.78%	-	-
Horiz. %	23.76%	86.88%	95.13%	124.26%	114.11%	105.78%	100.00%	-
Total Cost	817,265	844,270	822,416	937,273	858,104	812,465	823,450	-0.50%
YoY %	-3.20%	2.66%	-12.25%	9.23%	5.62%	-1.33%	-	-
Horiz. %	99.25%	102.53%	99.87%	113.82%	104.21%	98.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	765,399	758,717	743,531	830,397	812,781	776,333	742,923	2.00%
YoY %	0.88%	2.04%	-10.46%	2.17%	4.69%	4.50%	-	-
Horiz. %	103.03%	102.13%	100.08%	111.77%	109.40%	104.50%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	50,419	99,015	99,015	99,015	99,015	120,277	120,277	-44.01%
YoY %	-49.08%	0.00%	0.00%	0.00%	-17.68%	0.00%	-	-
Horiz. %	41.92%	82.32%	82.32%	82.32%	82.32%	100.00%	100.00%	-
Div Payout %	97.88%	121.79%	99.52%	72.34%	85.03%	118.87%	124.52%	-
YoY %	-19.63%	22.38%	37.57%	-14.92%	-28.47%	-4.54%	-	-
Horiz. %	78.61%	97.81%	79.92%	58.10%	68.29%	95.46%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	765,399	758,717	743,531	830,397	812,781	776,333	742,923	2.00%
YoY %	0.88%	2.04%	-10.46%	2.17%	4.69%	4.50%	-	-
Horiz. %	103.03%	102.13%	100.08%	111.77%	109.40%	104.50%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	60,746	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	5.93%	8.78%	10.79%	12.74%	11.95%	11.07%	10.50%	-
YoY %	-32.46%	-18.63%	-15.31%	6.61%	7.95%	5.43%	-	-
Horiz. %	56.48%	83.62%	102.76%	121.33%	113.81%	105.43%	100.00%	-
ROE	6.73%	10.72%	13.38%	16.48%	14.33%	13.03%	13.00%	-
YoY %	-37.22%	-19.88%	-18.81%	15.00%	9.98%	0.23%	-	-
Horiz. %	51.77%	82.46%	102.92%	126.77%	110.23%	100.23%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	1,430.18	1,523.67	1,517.65	1,768.26	1,604.32	1,504.04	1,514.57	-3.75%
YoY %	-6.14%	0.40%	-14.17%	10.22%	6.67%	-0.70%	-	-
Horiz. %	94.43%	100.60%	100.20%	116.75%	105.93%	99.30%	100.00%	-
EPS	84.80	133.83	163.79	225.33	191.71	166.57	159.01	-34.26%
YoY %	-36.64%	-18.29%	-27.31%	17.54%	15.09%	4.75%	-	-
Horiz. %	53.33%	84.16%	103.01%	141.71%	120.56%	104.75%	100.00%	-
DPS	83.00	163.00	163.00	163.00	163.00	198.00	198.00	-44.01%
YoY %	-49.08%	0.00%	0.00%	0.00%	-17.68%	0.00%	-	-
Horiz. %	41.92%	82.32%	82.32%	82.32%	82.32%	100.00%	100.00%	-
NAPS	12.60	12.49	12.24	13.67	13.38	12.78	12.23	2.00%
YoY %	0.88%	2.04%	-10.46%	2.17%	4.69%	4.50%	-	-
Horiz. %	103.03%	102.13%	100.08%	111.77%	109.40%	104.50%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,430.18	1,523.68	1,517.66	1,768.27	1,604.32	1,504.05	1,514.57	-3.75%
YoY %	-6.14%	0.40%	-14.17%	10.22%	6.67%	-0.69%	-	-
Horiz. %	94.43%	100.60%	100.20%	116.75%	105.93%	99.31%	100.00%	-
EPS	84.80	133.83	163.79	225.33	191.71	166.57	159.01	-34.26%
YoY %	-36.64%	-18.29%	-27.31%	17.54%	15.09%	4.75%	-	-
Horiz. %	53.33%	84.16%	103.01%	141.71%	120.56%	104.75%	100.00%	-
DPS	83.00	163.00	163.00	163.00	163.00	198.00	198.00	-44.01%
YoY %	-49.08%	0.00%	0.00%	0.00%	-17.68%	0.00%	-	-
Horiz. %	41.92%	82.32%	82.32%	82.32%	82.32%	100.00%	100.00%	-
NAPS	12.60	12.49	12.24	13.6701	13.38	12.78	12.23	2.00%
YoY %	0.88%	2.04%	-10.46%	2.17%	4.69%	4.50%	-	-
Horiz. %	103.03%	102.13%	100.08%	111.78%	109.40%	104.50%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	28.50	28.90	30.04	32.68	31.00	30.80	28.42	-
P/RPS	1.99	1.90	1.98	1.85	1.93	2.05	1.88	3.86%
YoY %	4.74%	-4.04%	7.03%	-4.15%	-5.85%	9.04%	-	-
Horiz. %	105.85%	101.06%	105.32%	98.40%	102.66%	109.04%	100.00%	-
P/EPS	33.61	21.59	18.34	14.50	16.17	18.49	17.87	52.42%
YoY %	55.67%	17.72%	26.48%	-10.33%	-12.55%	3.47%	-	-
Horiz. %	188.08%	120.82%	102.63%	81.14%	90.49%	103.47%	100.00%	-
EY	2.98	4.63	5.45	6.89	6.18	5.41	5.59	-34.27%
YoY %	-35.64%	-15.05%	-20.90%	11.49%	14.23%	-3.22%	-	-
Horiz. %	53.31%	82.83%	97.50%	123.26%	110.55%	96.78%	100.00%	-
DY	2.91	5.64	5.43	4.99	5.26	6.43	6.97	-44.16%
YoY %	-48.40%	3.87%	8.82%	-5.13%	-18.20%	-7.75%	-	-
Horiz. %	41.75%	80.92%	77.91%	71.59%	75.47%	92.25%	100.00%	-
P/NAPS	2.26	2.31	2.45	2.39	2.32	2.41	2.32	-1.73%
YoY %	-2.16%	-5.71%	2.51%	3.02%	-3.73%	3.88%	-	-
Horiz. %	97.41%	99.57%	105.60%	103.02%	100.00%	103.88%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	24/02/22	24/11/21	24/08/21	28/05/21	22/02/21	30/11/20	-
Price	28.02	28.52	29.90	32.36	31.60	30.06	31.06	-
P/RPS	1.96	1.87	1.97	1.83	1.97	2.00	2.05	-2.95%
YoY %	4.81%	-5.08%	7.65%	-7.11%	-1.50%	-2.44%	-	-
Horiz. %	95.61%	91.22%	96.10%	89.27%	96.10%	97.56%	100.00%	-
P/EPS	33.04	21.31	18.25	14.36	16.48	18.05	19.53	42.02%
YoY %	55.04%	16.77%	27.09%	-12.86%	-8.70%	-7.58%	-	-
Horiz. %	169.18%	109.11%	93.45%	73.53%	84.38%	92.42%	100.00%	-
EY	3.03	4.69	5.48	6.96	6.07	5.54	5.12	-29.53%
YoY %	-35.39%	-14.42%	-21.26%	14.66%	9.57%	8.20%	-	-
Horiz. %	59.18%	91.60%	107.03%	135.94%	118.55%	108.20%	100.00%	-
DY	2.96	5.72	5.45	5.04	5.16	6.59	6.37	-40.03%
YoY %	-48.25%	4.95%	8.13%	-2.33%	-21.70%	3.45%	-	-
Horiz. %	46.47%	89.80%	85.56%	79.12%	81.00%	103.45%	100.00%	-
P/NAPS	2.22	2.28	2.44	2.37	2.36	2.35	2.54	-8.59%
YoY %	-2.63%	-6.56%	2.95%	0.42%	0.43%	-7.48%	-	-
Horiz. %	87.40%	89.76%	96.06%	93.31%	92.91%	92.52%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:10:00

EMA 5

10 Mins

SELL

2024-05-13 16:00:00

EMA 5

5 Mins

SELL

2024-05-13 15:00:00

EMA 5

10 Mins

BUY

2024-05-13 15:00:00

EMA 5

5 Mins

BUY

2024-05-13 15:00:00

MACD/RSI

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

298

HLIND

HONG LEONG INDUSTRIES BHD

294

PTRANS

PERAK TRANSIT BERHAD

291

GENTING

GENTING BHD

232

SENDAI

EVERSENDAI CORPORATION BERHAD

228

YTLPOWR

YTL POWER INTERNATIONAL BHD

200

DNEX

DAGANG NEXCHANGE BERHAD

172

TOPGLOV

TOP GLOVE CORPORATION BHD

164

GENM

GENTING MALAYSIA BERHAD

162

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More