[PANAMY] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- 23.22%

YoY- -0.46%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	905,685	991,628	868,776	974,558	1,051,980	1,127,886	1,199,120	-4.56%
YoY %	-8.67%	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	-	-
Horiz. %	75.53%	82.70%	72.45%	81.27%	87.73%	94.06%	100.00%	-
PBT	106,657	91,338	53,037	135,151	141,227	131,310	166,303	-7.12%
YoY %	16.77%	72.22%	-60.76%	-4.30%	7.55%	-21.04%	-	-
Horiz. %	64.13%	54.92%	31.89%	81.27%	84.92%	78.96%	100.00%	-
Tax	-14,011	-11,206	-1,526	-18,697	-24,238	-25,558	-35,287	-14.25%
YoY %	-25.03%	-634.34%	91.84%	22.86%	5.16%	27.57%	-	-
Horiz. %	39.71%	31.76%	4.32%	52.99%	68.69%	72.43%	100.00%	-
NP	92,646	80,132	51,511	116,454	116,989	105,752	131,016	-5.60%
YoY %	15.62%	55.56%	-55.77%	-0.46%	10.63%	-19.28%	-	-
Horiz. %	70.71%	61.16%	39.32%	88.89%	89.29%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,646	80,132	51,511	116,454	116,989	105,752	131,016	-5.60%
YoY %	15.62%	55.56%	-55.77%	-0.46%	10.63%	-19.28%	-	-
Horiz. %	70.71%	61.16%	39.32%	88.89%	89.29%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.14%	12.27%	2.88%	13.83%	17.16%	19.46%	21.22%	-
YoY %	7.09%	326.04%	-79.18%	-19.41%	-11.82%	-8.29%	-	-
Horiz. %	61.92%	57.82%	13.57%	65.17%	80.87%	91.71%	100.00%	-
Total Cost	813,039	911,496	817,265	858,104	934,991	1,022,134	1,068,104	-4.44%
YoY %	-10.80%	11.53%	-4.76%	-8.22%	-8.53%	-4.30%	-	-
Horiz. %	76.12%	85.34%	76.52%	80.34%	87.54%	95.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,386	795,165	765,399	812,781	816,426	837,079	881,424	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	82,614	74,110	50,419	99,015	120,277	137,285	150,650	-9.51%
YoY %	11.47%	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	-	-
Horiz. %	54.84%	49.19%	33.47%	65.73%	79.84%	91.13%	100.00%	-
Div Payout %	89.17%	92.49%	97.88%	85.03%	102.81%	129.82%	114.99%	-
YoY %	-3.59%	-5.51%	15.11%	-17.29%	-20.81%	12.90%	-	-
Horiz. %	77.55%	80.43%	85.12%	73.95%	89.41%	112.90%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	813,386	795,165	765,399	812,781	816,426	837,079	881,424	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-
NOSH	60,745	60,746	60,746	60,746	60,746	60,746	60,746	-0.00%
YoY %	-0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	10.23%	8.08%	5.93%	11.95%	11.12%	9.38%	10.93%	-
YoY %	26.61%	36.26%	-50.38%	7.46%	18.55%	-14.18%	-	-
Horiz. %	93.60%	73.92%	54.25%	109.33%	101.74%	85.82%	100.00%	-
ROE	11.39%	10.08%	6.73%	14.33%	14.33%	12.63%	14.86%	-
YoY %	13.00%	49.78%	-53.04%	0.00%	13.46%	-15.01%	-	-
Horiz. %	76.65%	67.83%	45.29%	96.43%	96.43%	84.99%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	1,490.94	1,632.42	1,430.18	1,604.32	1,731.77	1,856.72	1,973.99	-4.56%
YoY %	-8.67%	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	-	-
Horiz. %	75.53%	82.70%	72.45%	81.27%	87.73%	94.06%	100.00%	-
EPS	153.00	132.00	85.00	192.00	193.00	174.00	216.00	-5.58%
YoY %	15.91%	55.29%	-55.73%	-0.52%	10.92%	-19.44%	-	-
Horiz. %	70.83%	61.11%	39.35%	88.89%	89.35%	80.56%	100.00%	-
DPS	136.00	122.00	83.00	163.00	198.00	226.00	248.00	-9.51%
YoY %	11.48%	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	-	-
Horiz. %	54.84%	49.19%	33.47%	65.73%	79.84%	91.13%	100.00%	-
NAPS	13.39	13.09	12.60	13.38	13.44	13.78	14.51	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,468.48	1,607.83	1,408.64	1,580.15	1,705.68	1,828.76	1,944.26	-4.56%
YoY %	-8.67%	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	-	-
Horiz. %	75.53%	82.70%	72.45%	81.27%	87.73%	94.06%	100.00%	-
EPS	150.22	129.93	83.52	188.82	189.69	171.47	212.43	-5.60%
YoY %	15.62%	55.57%	-55.77%	-0.46%	10.63%	-19.28%	-	-
Horiz. %	70.72%	61.16%	39.32%	88.89%	89.30%	80.72%	100.00%	-
DPS	133.95	120.16	81.75	160.54	195.02	222.60	244.26	-9.51%
YoY %	11.48%	46.98%	-49.08%	-17.68%	-12.39%	-8.87%	-	-
Horiz. %	54.84%	49.19%	33.47%	65.73%	79.84%	91.13%	100.00%	-
NAPS	13.1883	12.8928	12.4102	13.1785	13.2376	13.5724	14.2914	-1.32%
YoY %	2.29%	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	-	-
Horiz. %	92.28%	90.21%	86.84%	92.21%	92.63%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	18.10	22.80	28.50	31.00	26.88	37.70	34.60	-
P/RPS	1.21	1.40	1.99	1.93	1.55	2.03	1.75	-5.95%
YoY %	-13.57%	-29.65%	3.11%	24.52%	-23.65%	16.00%	-	-
Horiz. %	69.14%	80.00%	113.71%	110.29%	88.57%	116.00%	100.00%	-
P/EPS	11.87	17.28	33.61	16.17	13.96	21.66	16.04	-4.88%
YoY %	-31.31%	-48.59%	107.85%	15.83%	-35.55%	35.04%	-	-
Horiz. %	74.00%	107.73%	209.54%	100.81%	87.03%	135.04%	100.00%	-
EY	8.43	5.79	2.98	6.18	7.16	4.62	6.23	5.16%
YoY %	45.60%	94.30%	-51.78%	-13.69%	54.98%	-25.84%	-	-
Horiz. %	135.31%	92.94%	47.83%	99.20%	114.93%	74.16%	100.00%	-
DY	7.51	5.35	2.91	5.26	7.37	5.99	7.17	0.77%
YoY %	40.37%	83.85%	-44.68%	-28.63%	23.04%	-16.46%	-	-
Horiz. %	104.74%	74.62%	40.59%	73.36%	102.79%	83.54%	100.00%	-
P/NAPS	1.35	1.74	2.26	2.32	2.00	2.74	2.38	-9.00%
YoY %	-22.41%	-23.01%	-2.59%	16.00%	-27.01%	15.13%	-	-
Horiz. %	56.72%	73.11%	94.96%	97.48%	84.03%	115.13%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	30/05/23	31/05/22	28/05/21	06/07/20	28/05/19	21/05/18	-
Price	20.06	21.90	28.02	31.60	30.40	37.90	38.30	-
P/RPS	1.35	1.34	1.96	1.97	1.76	2.04	1.94	-5.85%
YoY %	0.75%	-31.63%	-0.51%	11.93%	-13.73%	5.15%	-	-
Horiz. %	69.59%	69.07%	101.03%	101.55%	90.72%	105.15%	100.00%	-
P/EPS	13.15	16.60	33.04	16.48	15.79	21.77	17.76	-4.88%
YoY %	-20.78%	-49.76%	100.49%	4.37%	-27.47%	22.58%	-	-
Horiz. %	74.04%	93.47%	186.04%	92.79%	88.91%	122.58%	100.00%	-
EY	7.60	6.02	3.03	6.07	6.34	4.59	5.63	5.12%
YoY %	26.25%	98.68%	-50.08%	-4.26%	38.13%	-18.47%	-	-
Horiz. %	134.99%	106.93%	53.82%	107.82%	112.61%	81.53%	100.00%	-
DY	6.78	5.57	2.96	5.16	6.51	5.96	6.48	0.75%
YoY %	21.72%	88.18%	-42.64%	-20.74%	9.23%	-8.02%	-	-
Horiz. %	104.63%	85.96%	45.68%	79.63%	100.46%	91.98%	100.00%	-
P/NAPS	1.50	1.67	2.22	2.36	2.26	2.75	2.64	-8.98%
YoY %	-10.18%	-24.77%	-5.93%	4.42%	-17.82%	4.17%	-	-
Horiz. %	56.82%	63.26%	84.09%	89.39%	85.61%	104.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos