[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -9.82%
YoY- -4.17%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,311,384 1,122,964 1,167,533 1,180,414 1,191,156 1,086,735 1,116,006 11.36%
PBT 201,040 158,099 175,652 184,004 199,360 185,172 195,818 1.77%
Tax -42,736 -30,981 -41,848 -45,832 -46,148 -38,272 -48,232 -7.75%
NP 158,304 127,118 133,804 138,172 153,212 146,900 147,586 4.78%
-
NP to SH 158,316 127,118 133,804 138,172 153,212 146,900 147,586 4.79%
-
Tax Rate 21.26% 19.60% 23.82% 24.91% 23.15% 20.67% 24.63% -
Total Cost 1,153,080 995,846 1,033,729 1,042,242 1,037,944 939,835 968,420 12.35%
-
Net Worth 861,378 821,893 804,277 772,689 817,641 779,371 752,035 9.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 9,111 12,149 18,223 - 84,436 12,149 -
Div Payout % - 7.17% 9.08% 13.19% - 57.48% 8.23% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 861,378 821,893 804,277 772,689 817,641 779,371 752,035 9.48%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.07% 11.32% 11.46% 11.71% 12.86% 13.52% 13.22% -
ROE 18.38% 15.47% 16.64% 17.88% 18.74% 18.85% 19.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,158.80 1,848.62 1,921.99 1,943.20 1,960.88 1,788.98 1,837.17 11.36%
EPS 260.00 209.00 220.00 228.00 252.00 242.00 242.67 4.71%
DPS 0.00 15.00 20.00 30.00 0.00 139.00 20.00 -
NAPS 14.18 13.53 13.24 12.72 13.46 12.83 12.38 9.48%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,126.28 1,820.78 1,893.04 1,913.93 1,931.34 1,762.03 1,809.50 11.36%
EPS 256.69 206.11 216.95 224.03 248.42 238.18 239.30 4.79%
DPS 0.00 14.77 19.70 29.55 0.00 136.91 19.70 -
NAPS 13.9664 13.3262 13.0406 12.5284 13.2573 12.6367 12.1935 9.48%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 36.30 34.90 30.68 36.00 29.78 29.68 24.28 -
P/RPS 1.68 1.89 1.60 1.85 1.52 1.66 1.32 17.45%
P/EPS 13.93 16.68 13.93 15.83 11.81 12.27 9.99 24.83%
EY 7.18 6.00 7.18 6.32 8.47 8.15 10.01 -19.88%
DY 0.00 0.43 0.65 0.83 0.00 4.68 0.82 -
P/NAPS 2.56 2.58 2.32 2.83 2.21 2.31 1.96 19.50%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 30/05/17 28/02/17 29/11/16 24/08/16 30/05/16 26/02/16 -
Price 37.30 36.34 32.38 34.58 37.50 29.70 25.20 -
P/RPS 1.73 1.97 1.68 1.78 1.91 1.66 1.37 16.84%
P/EPS 14.31 17.37 14.70 15.20 14.87 12.28 10.37 23.97%
EY 6.99 5.76 6.80 6.58 6.73 8.14 9.64 -19.30%
DY 0.00 0.41 0.62 0.87 0.00 4.68 0.79 -
P/NAPS 2.63 2.69 2.45 2.72 2.79 2.31 2.04 18.47%

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
Post a Comment