[PANAMY] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -42.55%
YoY- -45.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 914,052 929,322 1,073,048 790,804 896,094 1,159,974 1,228,750 -4.80%
PBT 50,658 126,282 125,210 42,338 87,716 150,346 152,818 -16.79%
Tax -10,138 -18,988 -17,098 -1,294 -12,758 -34,590 -34,286 -18.36%
NP 40,520 107,294 108,112 41,044 74,958 115,756 118,532 -16.36%
-
NP to SH 40,520 107,294 108,112 41,044 74,958 115,756 118,532 -16.36%
-
Tax Rate 20.01% 15.04% 13.66% 3.06% 14.54% 23.01% 22.44% -
Total Cost 873,532 822,028 964,936 749,760 821,136 1,044,218 1,110,218 -3.91%
-
Net Worth 768,038 783,623 778,156 743,531 742,923 766,614 799,417 -0.66%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 18,418 18,223 18,223 18,223 18,223 18,223 18,223 0.17%
Div Payout % 45.45% 16.98% 16.86% 44.40% 24.31% 15.74% 15.37% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 768,038 783,623 778,156 743,531 742,923 766,614 799,417 -0.66%
NOSH 61,393 60,746 60,746 60,746 60,746 60,746 60,746 0.17%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.43% 11.55% 10.08% 5.19% 8.36% 9.98% 9.65% -
ROE 5.28% 13.69% 13.89% 5.52% 10.09% 15.10% 14.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,488.83 1,529.85 1,766.45 1,301.82 1,475.15 1,909.55 2,022.77 -4.97%
EPS 66.00 176.00 178.00 66.00 124.00 190.00 196.00 -16.57%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 12.51 12.90 12.81 12.24 12.23 12.62 13.16 -0.83%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,482.05 1,506.81 1,739.84 1,282.21 1,452.93 1,880.78 1,992.30 -4.80%
EPS 65.70 173.97 175.29 66.55 121.54 187.69 192.19 -16.36%
DPS 29.86 29.55 29.55 29.55 29.55 29.55 29.55 0.17%
NAPS 12.453 12.7057 12.617 12.0556 12.0458 12.4299 12.9618 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 18.20 19.14 22.82 30.04 28.42 37.80 38.56 -
P/RPS 1.22 1.25 1.29 2.31 1.93 1.98 1.91 -7.19%
P/EPS 27.58 10.84 12.82 44.46 23.03 19.84 19.76 5.70%
EY 3.63 9.23 7.80 2.25 4.34 5.04 5.06 -5.38%
DY 1.65 1.57 1.31 1.00 1.06 0.79 0.78 13.28%
P/NAPS 1.45 1.48 1.78 2.45 2.32 3.00 2.93 -11.05%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 29/11/23 30/11/22 24/11/21 30/11/20 25/11/19 26/11/18 -
Price 18.20 17.62 22.90 29.90 31.06 37.14 38.20 -
P/RPS 1.22 1.15 1.30 2.30 2.11 1.94 1.89 -7.02%
P/EPS 27.58 9.98 12.87 44.25 25.17 19.49 19.58 5.87%
EY 3.63 10.02 7.77 2.26 3.97 5.13 5.11 -5.53%
DY 1.65 1.70 1.31 1.00 0.97 0.81 0.79 13.04%
P/NAPS 1.45 1.37 1.79 2.44 2.54 2.94 2.90 -10.90%

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