[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 17.88%
YoY- -6.25%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,165,600 1,127,886 1,202,998 1,228,750 1,222,272 1,199,120 1,229,900 -3.52%
PBT 140,352 131,310 142,161 152,818 131,836 166,303 176,908 -14.33%
Tax -31,992 -25,558 -31,100 -34,286 -31,280 -35,287 -35,750 -7.15%
NP 108,360 105,752 111,061 118,532 100,556 131,016 141,157 -16.20%
-
NP to SH 108,360 105,752 111,061 118,532 100,556 131,016 141,157 -16.20%
-
Tax Rate 22.79% 19.46% 21.88% 22.44% 23.73% 21.22% 20.21% -
Total Cost 1,057,240 1,022,134 1,091,937 1,110,218 1,121,716 1,068,104 1,088,742 -1.94%
-
Net Worth 863,808 837,079 823,715 799,417 906,937 881,424 865,630 -0.14%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 137,285 12,149 18,223 - 150,650 12,149 -
Div Payout % - 129.82% 10.94% 15.37% - 114.99% 8.61% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 863,808 837,079 823,715 799,417 906,937 881,424 865,630 -0.14%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.30% 9.38% 9.23% 9.65% 8.23% 10.93% 11.48% -
ROE 12.54% 12.63% 13.48% 14.83% 11.09% 14.86% 16.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,918.81 1,856.72 1,980.38 2,022.77 2,012.10 1,973.99 2,024.66 -3.52%
EPS 180.00 174.00 182.67 196.00 164.00 216.00 232.00 -15.60%
DPS 0.00 226.00 20.00 30.00 0.00 248.00 20.00 -
NAPS 14.22 13.78 13.56 13.16 14.93 14.51 14.25 -0.14%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,918.82 1,856.73 1,980.38 2,022.77 2,012.11 1,974.00 2,024.67 -3.52%
EPS 178.38 174.09 182.83 195.13 165.54 215.68 232.37 -16.20%
DPS 0.00 226.00 20.00 30.00 0.00 248.00 20.00 -
NAPS 14.2201 13.78 13.56 13.16 14.9301 14.5101 14.2501 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 39.40 37.70 37.68 38.56 37.34 34.60 38.96 -
P/RPS 2.05 2.03 1.90 1.91 1.86 1.75 1.92 4.47%
P/EPS 22.09 21.66 20.61 19.76 22.56 16.04 16.77 20.22%
EY 4.53 4.62 4.85 5.06 4.43 6.23 5.96 -16.75%
DY 0.00 5.99 0.53 0.78 0.00 7.17 0.51 -
P/NAPS 2.77 2.74 2.78 2.93 2.50 2.38 2.73 0.97%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 -
Price 40.90 37.90 38.12 38.20 40.16 38.30 33.70 -
P/RPS 2.13 2.04 1.92 1.89 2.00 1.94 1.66 18.13%
P/EPS 22.93 21.77 20.85 19.58 24.26 17.76 14.50 35.84%
EY 4.36 4.59 4.80 5.11 4.12 5.63 6.90 -26.42%
DY 0.00 5.96 0.52 0.79 0.00 6.48 0.59 -
P/NAPS 2.88 2.75 2.81 2.90 2.69 2.64 2.36 14.23%

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