[PANAMY] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 4.14%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 919,765 976,187 991,628 1,004,863 1,009,898 858,781 868,776 3.87%
PBT 91,874 101,712 91,338 100,643 94,473 43,012 53,037 44.18%
Tax -12,151 -12,610 -11,206 -12,079 -9,428 2,091 -1,526 298.25%
NP 79,723 89,102 80,132 88,564 85,045 45,103 51,511 33.76%
-
NP to SH 79,723 89,102 80,132 88,564 85,045 45,103 51,511 33.76%
-
Tax Rate 13.23% 12.40% 12.27% 12.00% 9.98% -4.86% 2.88% -
Total Cost 840,042 887,085 911,496 916,299 924,853 813,678 817,265 1.84%
-
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 74,110 74,110 74,110 50,419 50,419 50,419 50,419 29.24%
Div Payout % 92.96% 83.17% 92.49% 56.93% 59.29% 111.79% 97.88% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 783,623 815,211 795,165 796,987 778,156 776,941 765,399 1.57%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.67% 9.13% 8.08% 8.81% 8.42% 5.25% 5.93% -
ROE 10.17% 10.93% 10.08% 11.11% 10.93% 5.81% 6.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,514.12 1,607.00 1,632.42 1,654.20 1,662.49 1,413.72 1,430.18 3.87%
EPS 131.24 146.68 131.91 145.79 140.00 74.25 84.80 33.76%
DPS 122.00 122.00 122.00 83.00 83.00 83.00 83.00 29.24%
NAPS 12.90 13.42 13.09 13.12 12.81 12.79 12.60 1.57%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,491.31 1,582.79 1,607.83 1,629.29 1,637.45 1,392.43 1,408.64 3.87%
EPS 129.26 144.47 129.93 143.60 137.89 73.13 83.52 33.76%
DPS 120.16 120.16 120.16 81.75 81.75 81.75 81.75 29.24%
NAPS 12.7057 13.2179 12.8928 12.9224 12.617 12.5973 12.4102 1.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 19.14 19.86 22.80 22.90 22.82 26.70 28.50 -
P/RPS 1.26 1.24 1.40 1.38 1.37 1.89 1.99 -26.24%
P/EPS 14.58 13.54 17.28 15.71 16.30 35.96 33.61 -42.66%
EY 6.86 7.39 5.79 6.37 6.14 2.78 2.98 74.25%
DY 6.37 6.14 5.35 3.62 3.64 3.11 2.91 68.50%
P/NAPS 1.48 1.48 1.74 1.75 1.78 2.09 2.26 -24.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 21/08/23 30/05/23 28/02/23 30/11/22 22/08/22 31/05/22 -
Price 17.62 20.74 21.90 23.50 22.90 26.90 28.02 -
P/RPS 1.16 1.29 1.34 1.42 1.38 1.90 1.96 -29.48%
P/EPS 13.43 14.14 16.60 16.12 16.36 36.23 33.04 -45.09%
EY 7.45 7.07 6.02 6.20 6.11 2.76 3.03 82.06%
DY 6.92 5.88 5.57 3.53 3.62 3.09 2.96 76.05%
P/NAPS 1.37 1.55 1.67 1.79 1.79 2.10 2.22 -27.49%

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