[PANAMY] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -108.75%
YoY- -109.45%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 912,952 974,716 1,014,696 616,332 1,165,600 1,222,272 1,311,384 -5.85%
PBT 90,340 48,844 88,944 -15,036 140,352 131,836 201,040 -12.47%
Tax -8,644 -3,028 -17,496 4,796 -31,992 -31,280 -42,736 -23.37%
NP 81,696 45,816 71,448 -10,240 108,360 100,556 158,304 -10.43%
-
NP to SH 81,696 45,816 71,448 -10,240 108,360 100,556 158,316 -10.43%
-
Tax Rate 9.57% 6.20% 19.67% - 22.79% 23.73% 21.26% -
Total Cost 831,256 928,900 943,248 626,572 1,057,240 1,121,716 1,153,080 -5.30%
-
Net Worth 815,211 776,941 830,397 813,996 863,808 906,937 861,378 -0.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 815,211 776,941 830,397 813,996 863,808 906,937 861,378 -0.91%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.95% 4.70% 7.04% -1.66% 9.30% 8.23% 12.07% -
ROE 10.02% 5.90% 8.60% -1.26% 12.54% 11.09% 18.38% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,502.90 1,604.58 1,670.39 1,014.61 1,918.81 2,012.10 2,158.80 -5.85%
EPS 136.00 76.00 116.00 -16.00 180.00 164.00 260.00 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.42 12.79 13.67 13.40 14.22 14.93 14.18 -0.91%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,480.26 1,580.41 1,645.23 999.32 1,889.91 1,981.79 2,126.28 -5.85%
EPS 132.46 74.29 115.85 -16.60 175.70 163.04 256.69 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.2179 12.5973 13.4641 13.1982 14.0058 14.7051 13.9664 -0.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 19.86 26.70 32.68 30.00 39.40 37.34 36.30 -
P/RPS 1.32 1.66 1.96 2.96 2.05 1.86 1.68 -3.93%
P/EPS 14.77 35.40 27.78 -177.97 22.09 22.56 13.93 0.98%
EY 6.77 2.82 3.60 -0.56 4.53 4.43 7.18 -0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.09 2.39 2.24 2.77 2.50 2.56 -8.72%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 22/08/22 24/08/21 21/08/20 27/08/19 29/08/18 23/08/17 -
Price 20.74 26.90 32.36 31.54 40.90 40.16 37.30 -
P/RPS 1.38 1.68 1.94 3.11 2.13 2.00 1.73 -3.69%
P/EPS 15.42 35.67 27.51 -187.10 22.93 24.26 14.31 1.25%
EY 6.48 2.80 3.63 -0.53 4.36 4.12 6.99 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.10 2.37 2.35 2.88 2.69 2.63 -8.43%

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