[PANAMY] YoY TTM Result on 30-Jun-2020 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

21-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- -25.34%

YoY- -18.91%

Quarter Report

1Q 20 -Bursa (PMMA) final.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	976,187	858,781	1,074,149	914,663	1,113,718	1,176,842	1,153,021	-2.73%
YoY %	13.67%	-20.05%	17.44%	-17.87%	-5.36%	2.07%	-	-
Horiz. %	84.66%	74.48%	93.16%	79.33%	96.59%	102.07%	100.00%	-
PBT	101,712	43,012	161,146	102,380	133,439	149,002	158,519	-7.12%
YoY %	136.47%	-73.31%	57.40%	-23.28%	-10.44%	-6.00%	-	-
Horiz. %	64.16%	27.13%	101.66%	64.59%	84.18%	94.00%	100.00%	-
Tax	-12,610	2,091	-24,270	-15,041	-25,736	-32,423	-30,128	-13.50%
YoY %	-703.06%	108.62%	-61.36%	41.56%	20.62%	-7.62%	-	-
Horiz. %	41.85%	-6.94%	80.56%	49.92%	85.42%	107.62%	100.00%	-
NP	89,102	45,103	136,876	87,339	107,703	116,579	128,391	-5.90%
YoY %	97.55%	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-	-
Horiz. %	69.40%	35.13%	106.61%	68.03%	83.89%	90.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,102	45,103	136,876	87,339	107,703	116,579	128,391	-5.90%
YoY %	97.55%	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-	-
Horiz. %	69.40%	35.13%	106.61%	68.03%	83.89%	90.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.40%	-4.86%	15.06%	14.69%	19.29%	21.76%	19.01%	-
YoY %	355.14%	-132.27%	2.52%	-23.85%	-11.35%	14.47%	-	-
Horiz. %	65.23%	-25.57%	79.22%	77.28%	101.47%	114.47%	100.00%	-
Total Cost	887,085	813,678	937,273	827,324	1,006,015	1,060,263	1,024,630	-2.37%
YoY %	9.02%	-13.19%	13.29%	-17.76%	-5.12%	3.48%	-	-
Horiz. %	86.58%	79.41%	91.47%	80.74%	98.18%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,211	776,941	830,397	813,996	863,808	906,937	861,378	-0.91%
YoY %	4.93%	-6.44%	2.01%	-5.77%	-4.76%	5.29%	-	-
Horiz. %	94.64%	90.20%	96.40%	94.50%	100.28%	105.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	74,110	50,419	99,015	120,277	137,285	150,650	71,072	0.69%
YoY %	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-	-
Horiz. %	104.27%	70.94%	139.32%	169.23%	193.16%	211.97%	100.00%	-
Div Payout %	83.17%	111.79%	72.34%	137.71%	127.47%	129.23%	55.36%	-
YoY %	-25.60%	54.53%	-47.47%	8.03%	-1.36%	133.44%	-	-
Horiz. %	150.23%	201.93%	130.67%	248.75%	230.26%	233.44%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	815,211	776,941	830,397	813,996	863,808	906,937	861,378	-0.91%
YoY %	4.93%	-6.44%	2.01%	-5.77%	-4.76%	5.29%	-	-
Horiz. %	94.64%	90.20%	96.40%	94.50%	100.28%	105.29%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	9.13%	5.25%	12.74%	9.55%	9.67%	9.91%	11.14%	-
YoY %	73.90%	-58.79%	33.40%	-1.24%	-2.42%	-11.04%	-	-
Horiz. %	81.96%	47.13%	114.36%	85.73%	86.80%	88.96%	100.00%	-
ROE	10.93%	5.81%	16.48%	10.73%	12.47%	12.85%	14.91%	-
YoY %	88.12%	-64.75%	53.59%	-13.95%	-2.96%	-13.82%	-	-
Horiz. %	73.31%	38.97%	110.53%	71.97%	83.64%	86.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	1,607.00	1,413.72	1,768.26	1,505.72	1,833.40	1,937.32	1,898.10	-2.73%
YoY %	13.67%	-20.05%	17.44%	-17.87%	-5.36%	2.07%	-	-
Horiz. %	84.66%	74.48%	93.16%	79.33%	96.59%	102.07%	100.00%	-
EPS	146.68	74.25	225.33	143.78	177.30	191.91	211.36	-5.90%
YoY %	97.55%	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-	-
Horiz. %	69.40%	35.13%	106.61%	68.03%	83.89%	90.80%	100.00%	-
DPS	122.00	83.00	163.00	198.00	226.00	248.00	117.00	0.69%
YoY %	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-	-
Horiz. %	104.27%	70.94%	139.32%	169.23%	193.16%	211.97%	100.00%	-
NAPS	13.42	12.79	13.67	13.40	14.22	14.93	14.18	-0.91%
YoY %	4.93%	-6.44%	2.01%	-5.77%	-4.76%	5.29%	-	-
Horiz. %	94.64%	90.20%	96.40%	94.50%	100.28%	105.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,607.00	1,413.73	1,768.27	1,505.72	1,833.41	1,937.32	1,898.11	-2.73%
YoY %	13.67%	-20.05%	17.44%	-17.87%	-5.36%	2.07%	-	-
Horiz. %	84.66%	74.48%	93.16%	79.33%	96.59%	102.07%	100.00%	-
EPS	146.68	74.25	225.33	143.78	177.30	191.91	211.36	-5.90%
YoY %	97.55%	-67.05%	56.72%	-18.91%	-7.61%	-9.20%	-	-
Horiz. %	69.40%	35.13%	106.61%	68.03%	83.89%	90.80%	100.00%	-
DPS	122.00	83.00	163.00	198.00	226.00	248.00	117.00	0.69%
YoY %	46.99%	-49.08%	-17.68%	-12.39%	-8.87%	111.97%	-	-
Horiz. %	104.27%	70.94%	139.32%	169.23%	193.16%	211.97%	100.00%	-
NAPS	13.42	12.79	13.6701	13.40	14.2201	14.9301	14.1801	-0.91%
YoY %	4.93%	-6.44%	2.02%	-5.77%	-4.76%	5.29%	-	-
Horiz. %	94.64%	90.20%	96.40%	94.50%	100.28%	105.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	19.86	26.70	32.68	30.00	39.40	37.34	36.30	-
P/RPS	1.24	1.89	1.85	1.99	2.15	1.93	1.91	-6.94%
YoY %	-34.39%	2.16%	-7.04%	-7.44%	11.40%	1.05%	-	-
Horiz. %	64.92%	98.95%	96.86%	104.19%	112.57%	101.05%	100.00%	-
P/EPS	13.54	35.96	14.50	20.87	22.22	19.46	17.17	-3.87%
YoY %	-62.35%	148.00%	-30.52%	-6.08%	14.18%	13.34%	-	-
Horiz. %	78.86%	209.44%	84.45%	121.55%	129.41%	113.34%	100.00%	-
EY	7.39	2.78	6.89	4.79	4.50	5.14	5.82	4.05%
YoY %	165.83%	-59.65%	43.84%	6.44%	-12.45%	-11.68%	-	-
Horiz. %	126.98%	47.77%	118.38%	82.30%	77.32%	88.32%	100.00%	-
DY	6.14	3.11	4.99	6.60	5.74	6.64	3.22	11.35%
YoY %	97.43%	-37.68%	-24.39%	14.98%	-13.55%	106.21%	-	-
Horiz. %	190.68%	96.58%	154.97%	204.97%	178.26%	206.21%	100.00%	-
P/NAPS	1.48	2.09	2.39	2.24	2.77	2.50	2.56	-8.72%
YoY %	-29.19%	-12.55%	6.70%	-19.13%	10.80%	-2.34%	-	-
Horiz. %	57.81%	81.64%	93.36%	87.50%	108.20%	97.66%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/08/23	22/08/22	24/08/21	21/08/20	27/08/19	29/08/18	23/08/17	-
Price	20.74	26.90	32.36	31.54	40.90	40.16	37.30	-
P/RPS	1.29	1.90	1.83	2.09	2.23	2.07	1.97	-6.81%
YoY %	-32.11%	3.83%	-12.44%	-6.28%	7.73%	5.08%	-	-
Horiz. %	65.48%	96.45%	92.89%	106.09%	113.20%	105.08%	100.00%	-
P/EPS	14.14	36.23	14.36	21.94	23.07	20.93	17.65	-3.62%
YoY %	-60.97%	152.30%	-34.55%	-4.90%	10.22%	18.58%	-	-
Horiz. %	80.11%	205.27%	81.36%	124.31%	130.71%	118.58%	100.00%	-
EY	7.07	2.76	6.96	4.56	4.33	4.78	5.67	3.74%
YoY %	156.16%	-60.34%	52.63%	5.31%	-9.41%	-15.70%	-	-
Horiz. %	124.69%	48.68%	122.75%	80.42%	76.37%	84.30%	100.00%	-
DY	5.88	3.09	5.04	6.28	5.53	6.18	3.14	11.01%
YoY %	90.29%	-38.69%	-19.75%	13.56%	-10.52%	96.82%	-	-
Horiz. %	187.26%	98.41%	160.51%	200.00%	176.11%	196.82%	100.00%	-
P/NAPS	1.55	2.10	2.37	2.35	2.88	2.69	2.63	-8.43%
YoY %	-26.19%	-11.39%	0.85%	-18.40%	7.06%	2.28%	-	-
Horiz. %	58.94%	79.85%	90.11%	89.35%	109.51%	102.28%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

EMA 5

5 Mins

SELL

2024-04-26 16:00:00

EMA 5

5 Mins

BUY

2024-04-26 15:10:00

EMA 5

5 Mins

SELL

2024-04-26 15:00:00

EMA 5

Hourly

SELL

2024-04-26 15:00:00

EMA 5

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

MYEG

MY E.G. SERVICES BHD

375

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

HLIND

HONG LEONG INDUSTRIES BHD

331

YTL

YTL CORPORATION BHD

259

CAPITALA

CAPITAL A BERHAD

225

MAYBANK

MALAYAN BANKING BHD

218

PBBANK

PUBLIC BANK BHD

181

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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