[PANAMY] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -36.64%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,004,863 1,009,898 858,781 868,776 925,569 921,913 1,074,149 -4.33%
PBT 100,643 94,473 43,012 53,037 90,871 112,462 161,146 -26.87%
Tax -12,079 -9,428 2,091 -1,526 -9,572 -12,965 -24,270 -37.11%
NP 88,564 85,045 45,103 51,511 81,299 99,497 136,876 -25.13%
-
NP to SH 88,564 85,045 45,103 51,511 81,299 99,497 136,876 -25.13%
-
Tax Rate 12.00% 9.98% -4.86% 2.88% 10.53% 11.53% 15.06% -
Total Cost 916,299 924,853 813,678 817,265 844,270 822,416 937,273 -1.49%
-
Net Worth 796,987 778,156 776,941 765,399 758,717 743,531 830,397 -2.69%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 50,419 50,419 50,419 50,419 99,015 99,015 99,015 -36.15%
Div Payout % 56.93% 59.29% 111.79% 97.88% 121.79% 99.52% 72.34% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 796,987 778,156 776,941 765,399 758,717 743,531 830,397 -2.69%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.81% 8.42% 5.25% 5.93% 8.78% 10.79% 12.74% -
ROE 11.11% 10.93% 5.81% 6.73% 10.72% 13.38% 16.48% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1,654.20 1,662.49 1,413.72 1,430.18 1,523.67 1,517.65 1,768.26 -4.33%
EPS 145.79 140.00 74.25 84.80 133.83 163.79 225.33 -25.13%
DPS 83.00 83.00 83.00 83.00 163.00 163.00 163.00 -36.15%
NAPS 13.12 12.81 12.79 12.60 12.49 12.24 13.67 -2.69%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1,629.29 1,637.45 1,392.43 1,408.64 1,500.72 1,494.79 1,741.63 -4.33%
EPS 143.60 137.89 73.13 83.52 131.82 161.32 221.93 -25.13%
DPS 81.75 81.75 81.75 81.75 160.54 160.54 160.54 -36.15%
NAPS 12.9224 12.617 12.5973 12.4102 12.3019 12.0556 13.4641 -2.69%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 22.90 22.82 26.70 28.50 28.90 30.04 32.68 -
P/RPS 1.38 1.37 1.89 1.99 1.90 1.98 1.85 -17.70%
P/EPS 15.71 16.30 35.96 33.61 21.59 18.34 14.50 5.47%
EY 6.37 6.14 2.78 2.98 4.63 5.45 6.89 -5.08%
DY 3.62 3.64 3.11 2.91 5.64 5.43 4.99 -19.21%
P/NAPS 1.75 1.78 2.09 2.26 2.31 2.45 2.39 -18.71%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 22/08/22 31/05/22 24/02/22 24/11/21 24/08/21 -
Price 23.50 22.90 26.90 28.02 28.52 29.90 32.36 -
P/RPS 1.42 1.38 1.90 1.96 1.87 1.97 1.83 -15.51%
P/EPS 16.12 16.36 36.23 33.04 21.31 18.25 14.36 7.98%
EY 6.20 6.11 2.76 3.03 4.69 5.48 6.96 -7.39%
DY 3.53 3.62 3.09 2.96 5.72 5.45 5.04 -21.08%
P/NAPS 1.79 1.79 2.10 2.22 2.28 2.44 2.37 -17.02%

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