[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	1,582.79	1,392.43	1,741.63	1,483.04	1,805.79	1,908.13	1,869.51	-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	144.47	73.13	221.93	141.61	174.63	189.02	208.17	-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	120.16	81.75	160.54	195.02	222.60	244.26	115.24	0.69%
YoY %	46.98%	-49.08%	-17.68%	-12.39%	-8.87%	111.96%	-	-
Horiz. %	104.27%	70.94%	139.31%	169.23%	193.16%	211.96%	100.00%	-
NAPS	13.2179	12.5973	13.4641	13.1982	14.0058	14.7051	13.9664	-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
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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos