[PANAMY] YoY TTM Result on 31-Mar-2020 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

06-Jul-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Mar-2020 [#4]

Profit Trend

QoQ- 7.19%

YoY- 10.63%

Quarter Report

4Q 19 -Bursa (PMMA) final bursa revised 06072020.pdf

Latest QR

Upcoming QR

PANAMY's Result

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
TTM Result
Revenue	991,628	868,776	974,558	1,051,980	1,127,886	1,199,120	1,122,964	-2.05%
YoY %	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	6.78%	-	-
Horiz. %	88.30%	77.36%	86.78%	93.68%	100.44%	106.78%	100.00%	-
PBT	91,338	53,037	135,151	141,227	131,310	166,303	158,099	-8.73%
YoY %	72.22%	-60.76%	-4.30%	7.55%	-21.04%	5.19%	-	-
Horiz. %	57.77%	33.55%	85.49%	89.33%	83.06%	105.19%	100.00%	-
Tax	-11,206	-1,526	-18,697	-24,238	-25,558	-35,287	-30,981	-15.58%
YoY %	-634.34%	91.84%	22.86%	5.16%	27.57%	-13.90%	-	-
Horiz. %	36.17%	4.93%	60.35%	78.24%	82.50%	113.90%	100.00%	-
NP	80,132	51,511	116,454	116,989	105,752	131,016	127,118	-7.39%
YoY %	55.56%	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-	-
Horiz. %	63.04%	40.52%	91.61%	92.03%	83.19%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,132	51,511	116,454	116,989	105,752	131,016	127,118	-7.39%
YoY %	55.56%	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-	-
Horiz. %	63.04%	40.52%	91.61%	92.03%	83.19%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.27%	2.88%	13.83%	17.16%	19.46%	21.22%	19.60%	-
YoY %	326.04%	-79.18%	-19.41%	-11.82%	-8.29%	8.27%	-	-
Horiz. %	62.60%	14.69%	70.56%	87.55%	99.29%	108.27%	100.00%	-
Total Cost	911,496	817,265	858,104	934,991	1,022,134	1,068,104	995,846	-1.46%
YoY %	11.53%	-4.76%	-8.22%	-8.53%	-4.30%	7.26%	-	-
Horiz. %	91.53%	82.07%	86.17%	93.89%	102.64%	107.26%	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	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 %	92.49%	97.88%	85.03%	102.81%	129.82%	114.99%	55.91%	-
YoY %	-5.51%	15.11%	-17.29%	-20.81%	12.90%	105.67%	-	-
Horiz. %	165.43%	175.07%	152.08%	183.88%	232.19%	205.67%	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	8.08%	5.93%	11.95%	11.12%	9.38%	10.93%	11.32%	-
YoY %	36.26%	-50.38%	7.46%	18.55%	-14.18%	-3.45%	-	-
Horiz. %	71.38%	52.39%	105.57%	98.23%	82.86%	96.55%	100.00%	-
ROE	10.08%	6.73%	14.33%	14.33%	12.63%	14.86%	15.47%	-
YoY %	49.78%	-53.04%	0.00%	13.46%	-15.01%	-3.94%	-	-
Horiz. %	65.16%	43.50%	92.63%	92.63%	81.64%	96.06%	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	1,632.42	1,430.18	1,604.32	1,731.77	1,856.72	1,973.99	1,848.62	-2.05%
YoY %	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	6.78%	-	-
Horiz. %	88.30%	77.36%	86.78%	93.68%	100.44%	106.78%	100.00%	-
EPS	131.91	84.80	191.71	192.59	174.09	215.68	209.26	-7.39%
YoY %	55.55%	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-	-
Horiz. %	63.04%	40.52%	91.61%	92.03%	83.19%	103.07%	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	13.09	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	1,632.42	1,430.18	1,604.32	1,731.77	1,856.73	1,974.00	1,848.63	-2.05%
YoY %	14.14%	-10.85%	-7.36%	-6.73%	-5.94%	6.78%	-	-
Horiz. %	88.30%	77.36%	86.78%	93.68%	100.44%	106.78%	100.00%	-
EPS	131.91	84.80	191.71	192.59	174.09	215.68	209.26	-7.39%
YoY %	55.55%	-55.77%	-0.46%	10.63%	-19.28%	3.07%	-	-
Horiz. %	63.04%	40.52%	91.61%	92.03%	83.19%	103.07%	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	13.09	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	1.40	1.99	1.93	1.55	2.03	1.75	1.89	-4.87%
YoY %	-29.65%	3.11%	24.52%	-23.65%	16.00%	-7.41%	-	-
Horiz. %	74.07%	105.29%	102.12%	82.01%	107.41%	92.59%	100.00%	-
P/EPS	17.28	33.61	16.17	13.96	21.66	16.04	16.68	0.59%
YoY %	-48.59%	107.85%	15.83%	-35.55%	35.04%	-3.84%	-	-
Horiz. %	103.60%	201.50%	96.94%	83.69%	129.86%	96.16%	100.00%	-
EY	5.79	2.98	6.18	7.16	4.62	6.23	6.00	-0.59%
YoY %	94.30%	-51.78%	-13.69%	54.98%	-25.84%	3.83%	-	-
Horiz. %	96.50%	49.67%	103.00%	119.33%	77.00%	103.83%	100.00%	-
DY	5.35	2.91	5.26	7.37	5.99	7.17	3.35	8.11%
YoY %	83.85%	-44.68%	-28.63%	23.04%	-16.46%	114.03%	-	-
Horiz. %	159.70%	86.87%	157.01%	220.00%	178.81%	214.03%	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	1.34	1.96	1.97	1.76	2.04	1.94	1.97	-6.21%
YoY %	-31.63%	-0.51%	11.93%	-13.73%	5.15%	-1.52%	-	-
Horiz. %	68.02%	99.49%	100.00%	89.34%	103.55%	98.48%	100.00%	-
P/EPS	16.60	33.04	16.48	15.79	21.77	17.76	17.37	-0.75%
YoY %	-49.76%	100.49%	4.37%	-27.47%	22.58%	2.25%	-	-
Horiz. %	95.57%	190.21%	94.88%	90.90%	125.33%	102.25%	100.00%	-
EY	6.02	3.03	6.07	6.34	4.59	5.63	5.76	0.73%
YoY %	98.68%	-50.08%	-4.26%	38.13%	-18.47%	-2.26%	-	-
Horiz. %	104.51%	52.60%	105.38%	110.07%	79.69%	97.74%	100.00%	-
DY	5.57	2.96	5.16	6.51	5.96	6.48	3.22	9.55%
YoY %	88.18%	-42.64%	-20.74%	9.23%	-8.02%	101.24%	-	-
Horiz. %	172.98%	91.93%	160.25%	202.17%	185.09%	201.24%	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 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