[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 1564.02%
YoY- -35.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 464,661 536,524 395,402 448,047 579,987 614,375 605,375 -4.31%
PBT 63,141 62,605 21,169 43,858 75,173 76,409 81,820 -4.22%
Tax -9,494 -8,549 -647 -6,379 -17,295 -17,143 -18,601 -10.59%
NP 53,647 54,056 20,522 37,479 57,878 59,266 63,219 -2.69%
-
NP to SH 53,647 54,056 20,522 37,479 57,878 59,266 63,219 -2.69%
-
Tax Rate 15.04% 13.66% 3.06% 14.54% 23.01% 22.44% 22.73% -
Total Cost 411,014 482,468 374,880 410,568 522,109 555,109 542,156 -4.50%
-
Net Worth 783,623 778,156 743,531 742,923 766,614 799,417 823,108 -0.81%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 16.98% 16.86% 44.40% 24.31% 15.74% 15.37% 14.41% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 783,623 778,156 743,531 742,923 766,614 799,417 823,108 -0.81%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.55% 10.08% 5.19% 8.36% 9.98% 9.65% 10.44% -
ROE 6.85% 6.95% 2.76% 5.04% 7.55% 7.41% 7.68% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 764.92 883.23 650.91 737.57 954.77 1,011.38 996.57 -4.31%
EPS 88.00 89.00 33.00 62.00 95.00 98.00 104.00 -2.74%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.90 12.81 12.24 12.23 12.62 13.16 13.55 -0.81%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 753.40 869.92 641.11 726.46 940.39 996.15 981.56 -4.31%
EPS 86.98 87.65 33.27 60.77 93.84 96.09 102.50 -2.69%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.7057 12.617 12.0556 12.0458 12.4299 12.9618 13.3459 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 19.14 22.82 30.04 28.42 37.80 38.56 38.42 -
P/RPS 2.50 2.58 4.62 3.85 3.96 3.81 3.86 -6.98%
P/EPS 21.67 25.64 88.92 46.06 39.67 39.52 36.92 -8.49%
EY 4.61 3.90 1.12 2.17 2.52 2.53 2.71 9.25%
DY 0.78 0.66 0.50 0.53 0.40 0.39 0.39 12.24%
P/NAPS 1.48 1.78 2.45 2.32 3.00 2.93 2.84 -10.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 24/11/21 30/11/20 25/11/19 26/11/18 24/11/17 -
Price 17.62 22.90 29.90 31.06 37.14 38.20 39.80 -
P/RPS 2.30 2.59 4.59 4.21 3.89 3.78 3.99 -8.76%
P/EPS 19.95 25.73 88.51 50.34 38.98 39.15 38.24 -10.27%
EY 5.01 3.89 1.13 1.99 2.57 2.55 2.61 11.47%
DY 0.85 0.66 0.50 0.48 0.40 0.39 0.38 14.35%
P/NAPS 1.37 1.79 2.44 2.54 2.94 2.90 2.94 -11.94%

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