[PANAMY] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -18.29%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,009,898 858,781 868,776 925,569 921,913 1,074,149 974,558 2.40%
PBT 94,473 43,012 53,037 90,871 112,462 161,146 135,151 -21.21%
Tax -9,428 2,091 -1,526 -9,572 -12,965 -24,270 -18,697 -36.62%
NP 85,045 45,103 51,511 81,299 99,497 136,876 116,454 -18.88%
-
NP to SH 85,045 45,103 51,511 81,299 99,497 136,876 116,454 -18.88%
-
Tax Rate 9.98% -4.86% 2.88% 10.53% 11.53% 15.06% 13.83% -
Total Cost 924,853 813,678 817,265 844,270 822,416 937,273 858,104 5.11%
-
Net Worth 778,156 776,941 765,399 758,717 743,531 830,397 812,781 -2.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 50,419 50,419 50,419 99,015 99,015 99,015 99,015 -36.20%
Div Payout % 59.29% 111.79% 97.88% 121.79% 99.52% 72.34% 85.03% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 778,156 776,941 765,399 758,717 743,531 830,397 812,781 -2.85%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.42% 5.25% 5.93% 8.78% 10.79% 12.74% 11.95% -
ROE 10.93% 5.81% 6.73% 10.72% 13.38% 16.48% 14.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,662.49 1,413.72 1,430.18 1,523.67 1,517.65 1,768.26 1,604.32 2.40%
EPS 140.00 74.25 84.80 133.83 163.79 225.33 191.71 -18.89%
DPS 83.00 83.00 83.00 163.00 163.00 163.00 163.00 -36.20%
NAPS 12.81 12.79 12.60 12.49 12.24 13.67 13.38 -2.85%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,637.45 1,392.43 1,408.64 1,500.72 1,494.79 1,741.63 1,580.15 2.40%
EPS 137.89 73.13 83.52 131.82 161.32 221.93 188.82 -18.89%
DPS 81.75 81.75 81.75 160.54 160.54 160.54 160.54 -36.20%
NAPS 12.617 12.5973 12.4102 12.3019 12.0556 13.4641 13.1785 -2.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 22.82 26.70 28.50 28.90 30.04 32.68 31.00 -
P/RPS 1.37 1.89 1.99 1.90 1.98 1.85 1.93 -20.40%
P/EPS 16.30 35.96 33.61 21.59 18.34 14.50 16.17 0.53%
EY 6.14 2.78 2.98 4.63 5.45 6.89 6.18 -0.43%
DY 3.64 3.11 2.91 5.64 5.43 4.99 5.26 -21.74%
P/NAPS 1.78 2.09 2.26 2.31 2.45 2.39 2.32 -16.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 28/05/21 -
Price 22.90 26.90 28.02 28.52 29.90 32.36 31.60 -
P/RPS 1.38 1.90 1.96 1.87 1.97 1.83 1.97 -21.10%
P/EPS 16.36 36.23 33.04 21.31 18.25 14.36 16.48 -0.48%
EY 6.11 2.76 3.03 4.69 5.48 6.96 6.07 0.43%
DY 3.62 3.09 2.96 5.72 5.45 5.04 5.16 -21.02%
P/NAPS 1.79 2.10 2.22 2.28 2.44 2.37 2.36 -16.81%

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