[PANAMY] YoY 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- 36.42%
YoY- 50.4%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 207,477 195,533 208,768 265,561 204,650 225,637 276,695 -4.68%
PBT 20,462 5,862 15,167 53,001 33,910 24,689 33,622 -7.93%
Tax -2,880 1,489 616 -7,430 -3,611 -2,233 -8,474 -16.44%
NP 17,582 7,351 15,783 45,571 30,299 22,456 25,148 -5.78%
-
NP to SH 17,582 7,351 15,783 45,571 30,299 22,456 25,148 -5.78%
-
Tax Rate 14.07% -25.40% -4.06% 14.02% 10.65% 9.04% 25.20% -
Total Cost 189,895 188,182 192,985 219,990 174,351 203,181 251,547 -4.57%
-
Net Worth 813,386 795,165 765,399 812,781 816,426 837,079 881,424 -1.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 73,502 64,998 41,307 89,904 111,165 128,174 141,538 -10.33%
Div Payout % 418.05% 884.21% 261.72% 197.28% 366.89% 570.78% 562.82% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 813,386 795,165 765,399 812,781 816,426 837,079 881,424 -1.32%
NOSH 60,745 60,746 60,746 60,746 60,746 60,746 60,746 -0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.47% 3.76% 7.56% 17.16% 14.81% 9.95% 9.09% -
ROE 2.16% 0.92% 2.06% 5.61% 3.71% 2.68% 2.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 341.55 321.89 343.67 437.17 336.89 371.44 455.50 -4.68%
EPS 29.00 12.00 26.00 75.00 50.00 37.00 42.00 -5.98%
DPS 121.00 107.00 68.00 148.00 183.00 211.00 233.00 -10.33%
NAPS 13.39 13.09 12.60 13.38 13.44 13.78 14.51 -1.32%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 336.40 317.04 338.50 430.58 331.82 365.85 448.63 -4.68%
EPS 28.51 11.92 25.59 73.89 49.13 36.41 40.78 -5.78%
DPS 119.18 105.39 66.98 145.77 180.24 207.82 229.49 -10.33%
NAPS 13.1883 12.8928 12.4102 13.1785 13.2376 13.5724 14.2914 -1.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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 5.30 7.08 8.29 7.09 7.98 10.15 7.60 -5.82%
P/EPS 62.54 188.41 109.69 41.32 53.89 101.98 83.58 -4.71%
EY 1.60 0.53 0.91 2.42 1.86 0.98 1.20 4.90%
DY 6.69 4.69 2.39 4.77 6.81 5.60 6.73 -0.09%
P/NAPS 1.35 1.74 2.26 2.32 2.00 2.74 2.38 -9.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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 5.87 6.80 8.15 7.23 9.02 10.20 8.41 -5.81%
P/EPS 69.31 180.97 107.84 42.12 60.95 102.52 92.52 -4.69%
EY 1.44 0.55 0.93 2.37 1.64 0.98 1.08 4.90%
DY 6.03 4.89 2.43 4.68 6.02 5.57 6.08 -0.13%
P/NAPS 1.50 1.67 2.22 2.36 2.26 2.75 2.64 -8.98%

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