[PANAMY] YoY Quarter Result on 31-Mar-2019 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -6.55%
YoY- -10.7%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 208,768 265,561 204,650 225,637 276,695 247,314 249,730 -2.94%
PBT 15,167 53,001 33,910 24,689 33,622 26,360 38,308 -14.30%
Tax 616 -7,430 -3,611 -2,233 -8,474 405 -2,098 -
NP 15,783 45,571 30,299 22,456 25,148 26,765 36,210 -12.91%
-
NP to SH 15,783 45,571 30,299 22,456 25,148 26,765 36,210 -12.91%
-
Tax Rate -4.06% 14.02% 10.65% 9.04% 25.20% -1.54% 5.48% -
Total Cost 192,985 219,990 174,351 203,181 251,547 220,549 213,520 -1.67%
-
Net Worth 765,399 812,781 816,426 837,079 881,424 821,893 779,371 -0.30%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 41,307 89,904 111,165 128,174 141,538 61,960 75,325 -9.52%
Div Payout % 261.72% 197.28% 366.89% 570.78% 562.82% 231.50% 208.02% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 765,399 812,781 816,426 837,079 881,424 821,893 779,371 -0.30%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.56% 17.16% 14.81% 9.95% 9.09% 10.82% 14.50% -
ROE 2.06% 5.61% 3.71% 2.68% 2.85% 3.26% 4.65% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 343.67 437.17 336.89 371.44 455.50 407.13 411.11 -2.94%
EPS 26.00 75.00 50.00 37.00 42.00 44.00 60.00 -13.00%
DPS 68.00 148.00 183.00 211.00 233.00 102.00 124.00 -9.52%
NAPS 12.60 13.38 13.44 13.78 14.51 13.53 12.83 -0.30%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 338.50 430.58 331.82 365.85 448.63 401.00 404.91 -2.94%
EPS 25.59 73.89 49.13 36.41 40.78 43.40 58.71 -12.91%
DPS 66.98 145.77 180.24 207.82 229.49 100.46 122.13 -9.52%
NAPS 12.4102 13.1785 13.2376 13.5724 14.2914 13.3262 12.6367 -0.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 28.50 31.00 26.88 37.70 34.60 34.90 29.68 -
P/RPS 8.29 7.09 7.98 10.15 7.60 8.57 7.22 2.32%
P/EPS 109.69 41.32 53.89 101.98 83.58 79.21 49.79 14.06%
EY 0.91 2.42 1.86 0.98 1.20 1.26 2.01 -12.36%
DY 2.39 4.77 6.81 5.60 6.73 2.92 4.18 -8.89%
P/NAPS 2.26 2.32 2.00 2.74 2.38 2.58 2.31 -0.36%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 28/05/21 06/07/20 28/05/19 21/05/18 30/05/17 30/05/16 -
Price 28.02 31.60 30.40 37.90 38.30 36.34 29.70 -
P/RPS 8.15 7.23 9.02 10.20 8.41 8.93 7.22 2.03%
P/EPS 107.84 42.12 60.95 102.52 92.52 82.48 49.82 13.72%
EY 0.93 2.37 1.64 0.98 1.08 1.21 2.01 -12.04%
DY 2.43 4.68 6.02 5.57 6.08 2.81 4.18 -8.63%
P/NAPS 2.22 2.36 2.26 2.75 2.64 2.69 2.31 -0.65%

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