[PANAMY] YoY Quarter Result on 31-Mar-2023 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

30-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

31-Mar-2023 [#4]

Profit Trend

QoQ- -60.74%

YoY- -53.42%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Quarter Result
Revenue	195,533	208,768	265,561	204,650	225,637	276,695	247,314	-3.83%
YoY %	-6.34%	-21.39%	29.76%	-9.30%	-18.45%	11.88%	-	-
Horiz. %	79.06%	84.41%	107.38%	82.75%	91.24%	111.88%	100.00%	-
PBT	5,862	15,167	53,001	33,910	24,689	33,622	26,360	-22.15%
YoY %	-61.35%	-71.38%	56.30%	37.35%	-26.57%	27.55%	-	-
Horiz. %	22.24%	57.54%	201.07%	128.64%	93.66%	127.55%	100.00%	-
Tax	1,489	616	-7,430	-3,611	-2,233	-8,474	405	24.22%
YoY %	141.72%	108.29%	-105.76%	-61.71%	73.65%	-2,192.35%	-	-
Horiz. %	367.65%	152.10%	-1,834.57%	-891.60%	-551.36%	-2,092.35%	100.00%	-
NP	7,351	15,783	45,571	30,299	22,456	25,148	26,765	-19.36%
YoY %	-53.42%	-65.37%	50.40%	34.93%	-10.70%	-6.04%	-	-
Horiz. %	27.46%	58.97%	170.26%	113.20%	83.90%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,351	15,783	45,571	30,299	22,456	25,148	26,765	-19.36%
YoY %	-53.42%	-65.37%	50.40%	34.93%	-10.70%	-6.04%	-	-
Horiz. %	27.46%	58.97%	170.26%	113.20%	83.90%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-25.40%	-4.06%	14.02%	10.65%	9.04%	25.20%	-1.54%	-
YoY %	-525.62%	-128.96%	31.64%	17.81%	-64.13%	1,736.36%	-	-
Horiz. %	1,649.35%	263.64%	-910.39%	-691.56%	-587.01%	-1,636.36%	100.00%	-
Total Cost	188,182	192,985	219,990	174,351	203,181	251,547	220,549	-2.60%
YoY %	-2.49%	-12.28%	26.18%	-14.19%	-19.23%	14.05%	-	-
Horiz. %	85.32%	87.50%	99.75%	79.05%	92.13%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,165	765,399	812,781	816,426	837,079	881,424	821,893	-0.54%
YoY %	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	-	-
Horiz. %	96.75%	93.13%	98.89%	99.33%	101.85%	107.24%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	64,998	41,307	89,904	111,165	128,174	141,538	61,960	0.80%
YoY %	57.35%	-54.05%	-19.13%	-13.27%	-9.44%	128.43%	-	-
Horiz. %	104.90%	66.67%	145.10%	179.41%	206.87%	228.43%	100.00%	-
Div Payout %	884.21%	261.72%	197.28%	366.89%	570.78%	562.82%	231.50%	-
YoY %	237.85%	32.66%	-46.23%	-35.72%	1.41%	143.12%	-	-
Horiz. %	381.95%	113.05%	85.22%	158.48%	246.56%	243.12%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	795,165	765,399	812,781	816,426	837,079	881,424	821,893	-0.54%
YoY %	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	-	-
Horiz. %	96.75%	93.13%	98.89%	99.33%	101.85%	107.24%	100.00%	-
NOSH	60,746	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	3.76%	7.56%	17.16%	14.81%	9.95%	9.09%	10.82%	-
YoY %	-50.26%	-55.94%	15.87%	48.84%	9.46%	-15.99%	-	-
Horiz. %	34.75%	69.87%	158.60%	136.88%	91.96%	84.01%	100.00%	-
ROE	0.92%	2.06%	5.61%	3.71%	2.68%	2.85%	3.26%	-
YoY %	-55.34%	-63.28%	51.21%	38.43%	-5.96%	-12.58%	-	-
Horiz. %	28.22%	63.19%	172.09%	113.80%	82.21%	87.42%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	321.89	343.67	437.17	336.89	371.44	455.50	407.13	-3.83%
YoY %	-6.34%	-21.39%	29.77%	-9.30%	-18.45%	11.88%	-	-
Horiz. %	79.06%	84.41%	107.38%	82.75%	91.23%	111.88%	100.00%	-
EPS	12.00	26.00	75.00	50.00	37.00	42.00	44.00	-19.46%
YoY %	-53.85%	-65.33%	50.00%	35.14%	-11.90%	-4.55%	-	-
Horiz. %	27.27%	59.09%	170.45%	113.64%	84.09%	95.45%	100.00%	-
DPS	107.00	68.00	148.00	183.00	211.00	233.00	102.00	0.80%
YoY %	57.35%	-54.05%	-19.13%	-13.27%	-9.44%	128.43%	-	-
Horiz. %	104.90%	66.67%	145.10%	179.41%	206.86%	228.43%	100.00%	-
NAPS	13.09	12.60	13.38	13.44	13.78	14.51	13.53	-0.54%
YoY %	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	-	-
Horiz. %	96.75%	93.13%	98.89%	99.33%	101.85%	107.24%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	321.89	343.67	437.17	336.90	371.44	455.50	407.13	-3.83%
YoY %	-6.34%	-21.39%	29.76%	-9.30%	-18.45%	11.88%	-	-
Horiz. %	79.06%	84.41%	107.38%	82.75%	91.23%	111.88%	100.00%	-
EPS	12.10	25.98	75.02	49.88	36.97	41.40	44.06	-19.36%
YoY %	-53.43%	-65.37%	50.40%	34.92%	-10.70%	-6.04%	-	-
Horiz. %	27.46%	58.97%	170.27%	113.21%	83.91%	93.96%	100.00%	-
DPS	107.00	68.00	148.00	183.00	211.00	233.00	102.00	0.80%
YoY %	57.35%	-54.05%	-19.13%	-13.27%	-9.44%	128.43%	-	-
Horiz. %	104.90%	66.67%	145.10%	179.41%	206.86%	228.43%	100.00%	-
NAPS	13.09	12.60	13.38	13.44	13.78	14.5101	13.53	-0.54%
YoY %	3.89%	-5.83%	-0.45%	-2.47%	-5.03%	7.24%	-	-
Horiz. %	96.75%	93.13%	98.89%	99.33%	101.85%	107.24%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	22.80	28.50	31.00	26.88	37.70	34.60	34.90	-
P/RPS	7.08	8.29	7.09	7.98	10.15	7.60	8.57	-3.13%
YoY %	-14.60%	16.93%	-11.15%	-21.38%	33.55%	-11.32%	-	-
Horiz. %	82.61%	96.73%	82.73%	93.12%	118.44%	88.68%	100.00%	-
P/EPS	188.41	109.69	41.32	53.89	101.98	83.58	79.21	15.52%
YoY %	71.77%	165.46%	-23.33%	-47.16%	22.01%	5.52%	-	-
Horiz. %	237.86%	138.48%	52.17%	68.03%	128.75%	105.52%	100.00%	-
EY	0.53	0.91	2.42	1.86	0.98	1.20	1.26	-13.43%
YoY %	-41.76%	-62.40%	30.11%	89.80%	-18.33%	-4.76%	-	-
Horiz. %	42.06%	72.22%	192.06%	147.62%	77.78%	95.24%	100.00%	-
DY	4.69	2.39	4.77	6.81	5.60	6.73	2.92	8.21%
YoY %	96.23%	-49.90%	-29.96%	21.61%	-16.79%	130.48%	-	-
Horiz. %	160.62%	81.85%	163.36%	233.22%	191.78%	230.48%	100.00%	-
P/NAPS	1.74	2.26	2.32	2.00	2.74	2.38	2.58	-6.35%
YoY %	-23.01%	-2.59%	16.00%	-27.01%	15.13%	-7.75%	-	-
Horiz. %	67.44%	87.60%	89.92%	77.52%	106.20%	92.25%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	31/05/22	28/05/21	06/07/20	28/05/19	21/05/18	30/05/17	-
Price	21.90	28.02	31.60	30.40	37.90	38.30	36.34	-
P/RPS	6.80	8.15	7.23	9.02	10.20	8.41	8.93	-4.43%
YoY %	-16.56%	12.72%	-19.84%	-11.57%	21.28%	-5.82%	-	-
Horiz. %	76.15%	91.27%	80.96%	101.01%	114.22%	94.18%	100.00%	-
P/EPS	180.97	107.84	42.12	60.95	102.52	92.52	82.48	13.98%
YoY %	67.81%	156.03%	-30.89%	-40.55%	10.81%	12.17%	-	-
Horiz. %	219.41%	130.75%	51.07%	73.90%	124.30%	112.17%	100.00%	-
EY	0.55	0.93	2.37	1.64	0.98	1.08	1.21	-12.30%
YoY %	-40.86%	-60.76%	44.51%	67.35%	-9.26%	-10.74%	-	-
Horiz. %	45.45%	76.86%	195.87%	135.54%	80.99%	89.26%	100.00%	-
DY	4.89	2.43	4.68	6.02	5.57	6.08	2.81	9.66%
YoY %	101.23%	-48.08%	-22.26%	8.08%	-8.39%	116.37%	-	-
Horiz. %	174.02%	86.48%	166.55%	214.23%	198.22%	216.37%	100.00%	-
P/NAPS	1.67	2.22	2.36	2.26	2.75	2.64	2.69	-7.63%
YoY %	-24.77%	-5.93%	4.42%	-17.82%	4.17%	-1.86%	-	-
Horiz. %	62.08%	82.53%	87.73%	84.01%	102.23%	98.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:50:00

EMA 5

10 Mins

SELL

2024-04-25 16:50:00

EMA 5

5 Mins

SELL

2024-04-25 16:30:00

EMA 5

10 Mins

BUY

2024-04-25 16:05:00

EMA 5

5 Mins

BUY

2024-04-25 15:10:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

381

PTRANS

PERAK TRANSIT BERHAD

365

HLIND

HONG LEONG INDUSTRIES BHD

360

SAPNRG

SAPURA ENERGY BERHAD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

282

DNEX

DAGANG NEXCHANGE BERHAD

270

MYEG

MY E.G. SERVICES BHD

240

GENTING

GENTING BHD

217

MAYBANK

MALAYAN BANKING BHD

194

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More