[PANAMY] YoY TTM Result on 30-Sep-2019 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

25-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- -3.1%

YoY- -17.86%

Quarter Report

2Q 19 -Quarterly Report.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	1,009,898	921,913	920,040	1,093,498	1,208,120	1,138,132	1,129,070	-1.84%
YoY %	9.54%	0.20%	-15.86%	-9.49%	6.15%	0.80%	-	-
Horiz. %	89.45%	81.65%	81.49%	96.85%	107.00%	100.80%	100.00%	-
PBT	94,473	112,462	109,912	130,074	160,892	147,917	185,157	-10.60%
YoY %	-16.00%	2.32%	-15.50%	-19.15%	8.77%	-20.11%	-	-
Horiz. %	51.02%	60.74%	59.36%	70.25%	86.89%	79.89%	100.00%	-
Tax	-9,428	-12,965	-13,322	-25,710	-33,829	-26,666	-41,265	-21.80%
YoY %	27.28%	2.68%	48.18%	24.00%	-26.86%	35.38%	-	-
Horiz. %	22.85%	31.42%	32.28%	62.30%	81.98%	64.62%	100.00%	-
NP	85,045	99,497	96,590	104,364	127,063	121,251	143,892	-8.38%
YoY %	-14.53%	3.01%	-7.45%	-17.86%	4.79%	-15.73%	-	-
Horiz. %	59.10%	69.15%	67.13%	72.53%	88.30%	84.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,045	99,497	96,590	104,364	127,063	121,251	143,892	-8.38%
YoY %	-14.53%	3.01%	-7.45%	-17.86%	4.79%	-15.73%	-	-
Horiz. %	59.10%	69.15%	67.13%	72.53%	88.30%	84.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.98%	11.53%	12.12%	19.77%	21.03%	18.03%	22.29%	-
YoY %	-13.44%	-4.87%	-38.69%	-5.99%	16.64%	-19.11%	-	-
Horiz. %	44.77%	51.73%	54.37%	88.69%	94.35%	80.89%	100.00%	-
Total Cost	924,853	822,416	823,450	989,134	1,081,057	1,016,881	985,178	-1.04%
YoY %	12.46%	-0.13%	-16.75%	-8.50%	6.31%	3.22%	-	-
Horiz. %	93.88%	83.48%	83.58%	100.40%	109.73%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	778,156	743,531	742,923	766,614	799,417	823,108	772,689	0.11%
YoY %	4.66%	0.08%	-3.09%	-4.10%	-2.88%	6.53%	-	-
Horiz. %	100.71%	96.23%	96.15%	99.21%	103.46%	106.53%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	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 %	59.29%	99.52%	124.52%	131.55%	118.56%	58.62%	58.68%	-
YoY %	-40.42%	-20.08%	-5.34%	10.96%	102.25%	-0.10%	-	-
Horiz. %	101.04%	169.60%	212.20%	224.18%	202.04%	99.90%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	778,156	743,531	742,923	766,614	799,417	823,108	772,689	0.11%
YoY %	4.66%	0.08%	-3.09%	-4.10%	-2.88%	6.53%	-	-
Horiz. %	100.71%	96.23%	96.15%	99.21%	103.46%	106.53%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	8.42%	10.79%	10.50%	9.54%	10.52%	10.65%	12.74%	-
YoY %	-21.96%	2.76%	10.06%	-9.32%	-1.22%	-16.41%	-	-
Horiz. %	66.09%	84.69%	82.42%	74.88%	82.57%	83.59%	100.00%	-
ROE	10.93%	13.38%	13.00%	13.61%	15.89%	14.73%	18.62%	-
YoY %	-18.31%	2.92%	-4.48%	-14.35%	7.88%	-20.89%	-	-
Horiz. %	58.70%	71.86%	69.82%	73.09%	85.34%	79.11%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	1,662.49	1,517.65	1,514.57	1,800.12	1,988.81	1,873.59	1,858.67	-1.84%
YoY %	9.54%	0.20%	-15.86%	-9.49%	6.15%	0.80%	-	-
Horiz. %	89.45%	81.65%	81.49%	96.85%	107.00%	100.80%	100.00%	-
EPS	140.00	163.79	159.01	171.80	209.17	199.60	236.87	-8.38%
YoY %	-14.52%	3.01%	-7.44%	-17.87%	4.79%	-15.73%	-	-
Horiz. %	59.10%	69.15%	67.13%	72.53%	88.31%	84.27%	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	12.81	12.24	12.23	12.62	13.16	13.55	12.72	0.11%
YoY %	4.66%	0.08%	-3.09%	-4.10%	-2.88%	6.53%	-	-
Horiz. %	100.71%	96.23%	96.15%	99.21%	103.46%	106.53%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,637.45	1,494.79	1,491.76	1,773.00	1,958.85	1,845.37	1,830.68	-1.84%
YoY %	9.54%	0.20%	-15.86%	-9.49%	6.15%	0.80%	-	-
Horiz. %	89.44%	81.65%	81.49%	96.85%	107.00%	100.80%	100.00%	-
EPS	137.89	161.32	156.61	169.22	206.02	196.60	233.31	-8.38%
YoY %	-14.52%	3.01%	-7.45%	-17.86%	4.79%	-15.73%	-	-
Horiz. %	59.10%	69.14%	67.13%	72.53%	88.30%	84.27%	100.00%	-
DPS	81.75	160.54	195.02	222.60	244.26	115.24	136.91	-8.23%
YoY %	-49.08%	-17.68%	-12.39%	-8.87%	111.96%	-15.83%	-	-
Horiz. %	59.71%	117.26%	142.44%	162.59%	178.41%	84.17%	100.00%	-
NAPS	12.617	12.0556	12.0458	12.4299	12.9618	13.3459	12.5284	0.11%
YoY %	4.66%	0.08%	-3.09%	-4.10%	-2.88%	6.53%	-	-
Horiz. %	100.71%	96.23%	96.15%	99.21%	103.46%	106.53%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	22.82	30.04	28.42	37.80	38.56	38.42	36.00	-
P/RPS	1.37	1.98	1.88	2.10	1.94	2.05	1.94	-5.63%
YoY %	-30.81%	5.32%	-10.48%	8.25%	-5.37%	5.67%	-	-
Horiz. %	70.62%	102.06%	96.91%	108.25%	100.00%	105.67%	100.00%	-
P/EPS	16.30	18.34	17.87	22.00	18.43	19.25	15.20	1.17%
YoY %	-11.12%	2.63%	-18.77%	19.37%	-4.26%	26.64%	-	-
Horiz. %	107.24%	120.66%	117.57%	144.74%	121.25%	126.64%	100.00%	-
EY	6.14	5.45	5.59	4.55	5.42	5.20	6.58	-1.14%
YoY %	12.66%	-2.50%	22.86%	-16.05%	4.23%	-20.97%	-	-
Horiz. %	93.31%	82.83%	84.95%	69.15%	82.37%	79.03%	100.00%	-
DY	3.64	5.43	6.97	5.98	6.43	3.05	3.86	-0.97%
YoY %	-32.97%	-22.09%	16.56%	-7.00%	110.82%	-20.98%	-	-
Horiz. %	94.30%	140.67%	180.57%	154.92%	166.58%	79.02%	100.00%	-
P/NAPS	1.78	2.45	2.32	3.00	2.93	2.84	2.83	-7.43%
YoY %	-27.35%	5.60%	-22.67%	2.39%	3.17%	0.35%	-	-
Horiz. %	62.90%	86.57%	81.98%	106.01%	103.53%	100.35%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/22	24/11/21	30/11/20	25/11/19	26/11/18	24/11/17	29/11/16	-
Price	22.90	29.90	31.06	37.14	38.20	39.80	34.58	-
P/RPS	1.38	1.97	2.05	2.06	1.92	2.12	1.86	-4.85%
YoY %	-29.95%	-3.90%	-0.49%	7.29%	-9.43%	13.98%	-	-
Horiz. %	74.19%	105.91%	110.22%	110.75%	103.23%	113.98%	100.00%	-
P/EPS	16.36	18.25	19.53	21.62	18.26	19.94	14.60	1.91%
YoY %	-10.36%	-6.55%	-9.67%	18.40%	-8.43%	36.58%	-	-
Horiz. %	112.05%	125.00%	133.77%	148.08%	125.07%	136.58%	100.00%	-
EY	6.11	5.48	5.12	4.63	5.48	5.02	6.85	-1.88%
YoY %	11.50%	7.03%	10.58%	-15.51%	9.16%	-26.72%	-	-
Horiz. %	89.20%	80.00%	74.74%	67.59%	80.00%	73.28%	100.00%	-
DY	3.62	5.45	6.37	6.09	6.49	2.94	4.02	-1.73%
YoY %	-33.58%	-14.44%	4.60%	-6.16%	120.75%	-26.87%	-	-
Horiz. %	90.05%	135.57%	158.46%	151.49%	161.44%	73.13%	100.00%	-
P/NAPS	1.79	2.44	2.54	2.94	2.90	2.94	2.72	-6.73%
YoY %	-26.64%	-3.94%	-13.61%	1.38%	-1.36%	8.09%	-	-
Horiz. %	65.81%	89.71%	93.38%	108.09%	106.62%	108.09%	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