[PANAMY] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 88.56%
YoY- -14.53%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 976,187 991,628 1,004,863 1,009,898 858,781 868,776 925,569 3.62%
PBT 101,712 91,338 100,643 94,473 43,012 53,037 90,871 7.82%
Tax -12,610 -11,206 -12,079 -9,428 2,091 -1,526 -9,572 20.23%
NP 89,102 80,132 88,564 85,045 45,103 51,511 81,299 6.31%
-
NP to SH 89,102 80,132 88,564 85,045 45,103 51,511 81,299 6.31%
-
Tax Rate 12.40% 12.27% 12.00% 9.98% -4.86% 2.88% 10.53% -
Total Cost 887,085 911,496 916,299 924,853 813,678 817,265 844,270 3.36%
-
Net Worth 815,211 795,165 796,987 778,156 776,941 765,399 758,717 4.91%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 74,110 74,110 50,419 50,419 50,419 50,419 99,015 -17.60%
Div Payout % 83.17% 92.49% 56.93% 59.29% 111.79% 97.88% 121.79% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 815,211 795,165 796,987 778,156 776,941 765,399 758,717 4.91%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.13% 8.08% 8.81% 8.42% 5.25% 5.93% 8.78% -
ROE 10.93% 10.08% 11.11% 10.93% 5.81% 6.73% 10.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,607.00 1,632.42 1,654.20 1,662.49 1,413.72 1,430.18 1,523.67 3.62%
EPS 146.68 131.91 145.79 140.00 74.25 84.80 133.83 6.32%
DPS 122.00 122.00 83.00 83.00 83.00 83.00 163.00 -17.60%
NAPS 13.42 13.09 13.12 12.81 12.79 12.60 12.49 4.91%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,582.79 1,607.83 1,629.29 1,637.45 1,392.43 1,408.64 1,500.72 3.62%
EPS 144.47 129.93 143.60 137.89 73.13 83.52 131.82 6.31%
DPS 120.16 120.16 81.75 81.75 81.75 81.75 160.54 -17.60%
NAPS 13.2179 12.8928 12.9224 12.617 12.5973 12.4102 12.3019 4.91%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 19.86 22.80 22.90 22.82 26.70 28.50 28.90 -
P/RPS 1.24 1.40 1.38 1.37 1.89 1.99 1.90 -24.81%
P/EPS 13.54 17.28 15.71 16.30 35.96 33.61 21.59 -26.79%
EY 7.39 5.79 6.37 6.14 2.78 2.98 4.63 36.69%
DY 6.14 5.35 3.62 3.64 3.11 2.91 5.64 5.84%
P/NAPS 1.48 1.74 1.75 1.78 2.09 2.26 2.31 -25.74%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 31/05/22 24/02/22 -
Price 20.74 21.90 23.50 22.90 26.90 28.02 28.52 -
P/RPS 1.29 1.34 1.42 1.38 1.90 1.96 1.87 -21.98%
P/EPS 14.14 16.60 16.12 16.36 36.23 33.04 21.31 -23.98%
EY 7.07 6.02 6.20 6.11 2.76 3.03 4.69 31.57%
DY 5.88 5.57 3.53 3.62 3.09 2.96 5.72 1.86%
P/NAPS 1.55 1.67 1.79 1.79 2.10 2.22 2.28 -22.73%

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