[PANAMY] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 11.19%
YoY- 97.55%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 893,741 919,765 976,187 991,628 1,004,863 1,009,898 858,781 2.68%
PBT 92,057 91,874 101,712 91,338 100,643 94,473 43,012 65.84%
Tax -9,642 -12,151 -12,610 -11,206 -12,079 -9,428 2,091 -
NP 82,415 79,723 89,102 80,132 88,564 85,045 45,103 49.29%
-
NP to SH 82,415 79,723 89,102 80,132 88,564 85,045 45,103 49.29%
-
Tax Rate 10.47% 13.23% 12.40% 12.27% 12.00% 9.98% -4.86% -
Total Cost 811,326 840,042 887,085 911,496 916,299 924,853 813,678 -0.19%
-
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 74,110 74,110 74,110 74,110 50,419 50,419 50,419 29.18%
Div Payout % 89.92% 92.96% 83.17% 92.49% 56.93% 59.29% 111.79% -
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 9.22% 8.67% 9.13% 8.08% 8.81% 8.42% 5.25% -
ROE 10.24% 10.17% 10.93% 10.08% 11.11% 10.93% 5.81% -
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 1,471.28 1,514.12 1,607.00 1,632.42 1,654.20 1,662.49 1,413.72 2.68%
EPS 135.67 131.24 146.68 131.91 145.79 140.00 74.25 49.29%
DPS 122.00 122.00 122.00 122.00 83.00 83.00 83.00 29.18%
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 1,471.28 1,514.12 1,607.00 1,632.42 1,654.21 1,662.50 1,413.73 2.68%
EPS 135.67 131.24 146.68 131.91 145.79 140.00 74.25 49.29%
DPS 122.00 122.00 122.00 122.00 83.00 83.00 83.00 29.18%
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 1.22 1.26 1.24 1.40 1.38 1.37 1.89 -25.24%
P/EPS 13.27 14.58 13.54 17.28 15.71 16.30 35.96 -48.45%
EY 7.54 6.86 7.39 5.79 6.37 6.14 2.78 94.13%
DY 6.78 6.37 6.14 5.35 3.62 3.64 3.11 67.89%
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 1.22 1.16 1.29 1.34 1.42 1.38 1.90 -25.51%
P/EPS 13.22 13.43 14.14 16.60 16.12 16.36 36.23 -48.84%
EY 7.56 7.45 7.07 6.02 6.20 6.11 2.76 95.40%
DY 6.80 6.92 5.88 5.57 3.53 3.62 3.09 68.94%
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