[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -20.14%
YoY- -8.49%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,222,272 1,199,120 1,229,900 1,210,750 1,311,384 1,122,964 1,167,533 3.11%
PBT 131,836 166,303 176,908 163,640 201,040 158,099 175,652 -17.45%
Tax -31,280 -35,287 -35,750 -37,202 -42,736 -30,981 -41,848 -17.68%
NP 100,556 131,016 141,157 126,438 158,304 127,118 133,804 -17.38%
-
NP to SH 100,556 131,016 141,157 126,438 158,316 127,118 133,804 -17.38%
-
Tax Rate 23.73% 21.22% 20.21% 22.73% 21.26% 19.60% 23.82% -
Total Cost 1,121,716 1,068,104 1,088,742 1,084,312 1,153,080 995,846 1,033,729 5.61%
-
Net Worth 906,937 881,424 865,630 823,108 861,378 821,893 804,277 8.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 150,650 12,149 18,223 - 9,111 12,149 -
Div Payout % - 114.99% 8.61% 14.41% - 7.17% 9.08% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 906,937 881,424 865,630 823,108 861,378 821,893 804,277 8.36%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.23% 10.93% 11.48% 10.44% 12.07% 11.32% 11.46% -
ROE 11.09% 14.86% 16.31% 15.36% 18.38% 15.47% 16.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,012.10 1,973.99 2,024.66 1,993.14 2,158.80 1,848.62 1,921.99 3.11%
EPS 164.00 216.00 232.00 208.00 260.00 209.00 220.00 -17.82%
DPS 0.00 248.00 20.00 30.00 0.00 15.00 20.00 -
NAPS 14.93 14.51 14.25 13.55 14.18 13.53 13.24 8.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,012.11 1,974.00 2,024.67 1,993.14 2,158.81 1,848.63 1,922.00 3.11%
EPS 165.54 215.68 232.37 208.14 260.62 209.26 220.27 -17.38%
DPS 0.00 248.00 20.00 30.00 0.00 15.00 20.00 -
NAPS 14.9301 14.5101 14.2501 13.55 14.1801 13.53 13.24 8.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 37.34 34.60 38.96 38.42 36.30 34.90 30.68 -
P/RPS 1.86 1.75 1.92 1.93 1.68 1.89 1.60 10.58%
P/EPS 22.56 16.04 16.77 18.46 13.93 16.68 13.93 38.03%
EY 4.43 6.23 5.96 5.42 7.18 6.00 7.18 -27.58%
DY 0.00 7.17 0.51 0.78 0.00 0.43 0.65 -
P/NAPS 2.50 2.38 2.73 2.84 2.56 2.58 2.32 5.12%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 -
Price 40.16 38.30 33.70 39.80 37.30 36.34 32.38 -
P/RPS 2.00 1.94 1.66 2.00 1.73 1.97 1.68 12.36%
P/EPS 24.26 17.76 14.50 19.12 14.31 17.37 14.70 39.78%
EY 4.12 5.63 6.90 5.23 6.99 5.76 6.80 -28.46%
DY 0.00 6.48 0.59 0.75 0.00 0.41 0.62 -
P/NAPS 2.69 2.64 2.36 2.94 2.63 2.69 2.45 6.44%

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