[PANAMY] YoY TTM Result on 30-Jun-2019 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- 1.84%

YoY- -7.61%

Quarter Report

1Q19 Bursa Announcement.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	858,781	1,074,149	914,663	1,113,718	1,176,842	1,153,021	1,117,317	-4.28%
YoY %	-20.05%	17.44%	-17.87%	-5.36%	2.07%	3.20%	-	-
Horiz. %	76.86%	96.14%	81.86%	99.68%	105.33%	103.20%	100.00%	-
PBT	43,012	161,146	102,380	133,439	149,002	158,519	193,757	-22.17%
YoY %	-73.31%	57.40%	-23.28%	-10.44%	-6.00%	-18.19%	-	-
Horiz. %	22.20%	83.17%	52.84%	68.87%	76.90%	81.81%	100.00%	-
Tax	2,091	-24,270	-15,041	-25,736	-32,423	-30,128	-40,352	-
YoY %	108.62%	-61.36%	41.56%	20.62%	-7.62%	25.34%	-	-
Horiz. %	-5.18%	60.15%	37.27%	63.78%	80.35%	74.66%	100.00%	-
NP	45,103	136,876	87,339	107,703	116,579	128,391	153,405	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,103	136,876	87,339	107,703	116,579	128,391	153,405	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.86%	15.06%	14.69%	19.29%	21.76%	19.01%	20.83%	-
YoY %	-132.27%	2.52%	-23.85%	-11.35%	14.47%	-8.74%	-	-
Horiz. %	-23.33%	72.30%	70.52%	92.61%	104.46%	91.26%	100.00%	-
Total Cost	813,678	937,273	827,324	1,006,015	1,060,263	1,024,630	963,912	-2.78%
YoY %	-13.19%	13.29%	-17.76%	-5.12%	3.48%	6.30%	-	-
Horiz. %	84.41%	97.24%	85.83%	104.37%	110.00%	106.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	776,941	830,397	813,996	863,808	906,937	861,378	817,641	-0.84%
YoY %	-6.44%	2.01%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	50,419	99,015	120,277	137,285	150,650	71,072	84,436	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	-	-
Horiz. %	59.71%	117.27%	142.45%	162.59%	178.42%	84.17%	100.00%	-
Div Payout %	111.79%	72.34%	137.71%	127.47%	129.23%	55.36%	55.04%	-
YoY %	54.53%	-47.47%	8.03%	-1.36%	133.44%	0.58%	-	-
Horiz. %	203.11%	131.43%	250.20%	231.60%	234.79%	100.58%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	776,941	830,397	813,996	863,808	906,937	861,378	817,641	-0.84%
YoY %	-6.44%	2.01%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	5.25%	12.74%	9.55%	9.67%	9.91%	11.14%	13.73%	-
YoY %	-58.79%	33.40%	-1.24%	-2.42%	-11.04%	-18.86%	-	-
Horiz. %	38.24%	92.79%	69.56%	70.43%	72.18%	81.14%	100.00%	-
ROE	5.81%	16.48%	10.73%	12.47%	12.85%	14.91%	18.76%	-
YoY %	-64.75%	53.59%	-13.95%	-2.96%	-13.82%	-20.52%	-	-
Horiz. %	30.97%	87.85%	57.20%	66.47%	68.50%	79.48%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	1,413.72	1,768.26	1,505.72	1,833.40	1,937.32	1,898.10	1,839.33	-4.28%
YoY %	-20.05%	17.44%	-17.87%	-5.36%	2.07%	3.20%	-	-
Horiz. %	76.86%	96.14%	81.86%	99.68%	105.33%	103.20%	100.00%	-
EPS	74.25	225.33	143.78	177.30	191.91	211.36	252.54	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
DPS	83.00	163.00	198.00	226.00	248.00	117.00	139.00	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	-	-
Horiz. %	59.71%	117.27%	142.45%	162.59%	178.42%	84.17%	100.00%	-
NAPS	12.79	13.67	13.40	14.22	14.93	14.18	13.46	-0.84%
YoY %	-6.44%	2.01%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,413.73	1,768.27	1,505.72	1,833.41	1,937.32	1,898.11	1,839.33	-4.28%
YoY %	-20.05%	17.44%	-17.87%	-5.36%	2.07%	3.20%	-	-
Horiz. %	76.86%	96.14%	81.86%	99.68%	105.33%	103.20%	100.00%	-
EPS	74.25	225.33	143.78	177.30	191.91	211.36	252.54	-18.44%
YoY %	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	-	-
Horiz. %	29.40%	89.23%	56.93%	70.21%	75.99%	83.69%	100.00%	-
DPS	83.00	163.00	198.00	226.00	248.00	117.00	139.00	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	-	-
Horiz. %	59.71%	117.27%	142.45%	162.59%	178.42%	84.17%	100.00%	-
NAPS	12.79	13.6701	13.40	14.2201	14.9301	14.1801	13.46	-0.84%
YoY %	-6.44%	2.02%	-5.77%	-4.76%	5.29%	5.35%	-	-
Horiz. %	95.02%	101.56%	99.55%	105.65%	110.92%	105.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	26.70	32.68	30.00	39.40	37.34	36.30	29.78	-
P/RPS	1.89	1.85	1.99	2.15	1.93	1.91	1.62	2.60%
YoY %	2.16%	-7.04%	-7.44%	11.40%	1.05%	17.90%	-	-
Horiz. %	116.67%	114.20%	122.84%	132.72%	119.14%	117.90%	100.00%	-
P/EPS	35.96	14.50	20.87	22.22	19.46	17.17	11.79	20.41%
YoY %	148.00%	-30.52%	-6.08%	14.18%	13.34%	45.63%	-	-
Horiz. %	305.00%	122.99%	177.01%	188.46%	165.06%	145.63%	100.00%	-
EY	2.78	6.89	4.79	4.50	5.14	5.82	8.48	-16.95%
YoY %	-59.65%	43.84%	6.44%	-12.45%	-11.68%	-31.37%	-	-
Horiz. %	32.78%	81.25%	56.49%	53.07%	60.61%	68.63%	100.00%	-
DY	3.11	4.99	6.60	5.74	6.64	3.22	4.67	-6.54%
YoY %	-37.68%	-24.39%	14.98%	-13.55%	106.21%	-31.05%	-	-
Horiz. %	66.60%	106.85%	141.33%	122.91%	142.18%	68.95%	100.00%	-
P/NAPS	2.09	2.39	2.24	2.77	2.50	2.56	2.21	-0.92%
YoY %	-12.55%	6.70%	-19.13%	10.80%	-2.34%	15.84%	-	-
Horiz. %	94.57%	108.14%	101.36%	125.34%	113.12%	115.84%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/08/22	24/08/21	21/08/20	27/08/19	29/08/18	23/08/17	24/08/16	-
Price	26.90	32.36	31.54	40.90	40.16	37.30	37.50	-
P/RPS	1.90	1.83	2.09	2.23	2.07	1.97	2.04	-1.17%
YoY %	3.83%	-12.44%	-6.28%	7.73%	5.08%	-3.43%	-	-
Horiz. %	93.14%	89.71%	102.45%	109.31%	101.47%	96.57%	100.00%	-
P/EPS	36.23	14.36	21.94	23.07	20.93	17.65	14.85	16.01%
YoY %	152.30%	-34.55%	-4.90%	10.22%	18.58%	18.86%	-	-
Horiz. %	243.97%	96.70%	147.74%	155.35%	140.94%	118.86%	100.00%	-
EY	2.76	6.96	4.56	4.33	4.78	5.67	6.73	-13.79%
YoY %	-60.34%	52.63%	5.31%	-9.41%	-15.70%	-15.75%	-	-
Horiz. %	41.01%	103.42%	67.76%	64.34%	71.03%	84.25%	100.00%	-
DY	3.09	5.04	6.28	5.53	6.18	3.14	3.71	-3.00%
YoY %	-38.69%	-19.75%	13.56%	-10.52%	96.82%	-15.36%	-	-
Horiz. %	83.29%	135.85%	169.27%	149.06%	166.58%	84.64%	100.00%	-
P/NAPS	2.10	2.37	2.35	2.88	2.69	2.63	2.79	-4.62%
YoY %	-11.39%	0.85%	-18.40%	7.06%	2.28%	-5.73%	-	-
Horiz. %	75.27%	84.95%	84.23%	103.23%	96.42%	94.27%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

HLIND

HONG LEONG INDUSTRIES BHD

317

PTRANS

PERAK TRANSIT BERHAD

312

YTLPOWR

YTL POWER INTERNATIONAL BHD

142

HLCAP

HONG LEONG CAPITAL BERHAD

139

MYEG

MY E.G. SERVICES BHD

128

SAPNRG

SAPURA ENERGY BERHAD

123

PBBANK

PUBLIC BANK BHD

113

YTL

YTL CORPORATION BHD

102

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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