[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -3.16%
YoY- -9.34%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,210,750 1,311,384 1,122,964 1,167,533 1,180,414 1,191,156 1,086,735 7.46%
PBT 163,640 201,040 158,099 175,652 184,004 199,360 185,172 -7.90%
Tax -37,202 -42,736 -30,981 -41,848 -45,832 -46,148 -38,272 -1.87%
NP 126,438 158,304 127,118 133,804 138,172 153,212 146,900 -9.50%
-
NP to SH 126,438 158,316 127,118 133,804 138,172 153,212 146,900 -9.50%
-
Tax Rate 22.73% 21.26% 19.60% 23.82% 24.91% 23.15% 20.67% -
Total Cost 1,084,312 1,153,080 995,846 1,033,729 1,042,242 1,037,944 939,835 9.99%
-
Net Worth 823,108 861,378 821,893 804,277 772,689 817,641 779,371 3.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 18,223 - 9,111 12,149 18,223 - 84,436 -63.98%
Div Payout % 14.41% - 7.17% 9.08% 13.19% - 57.48% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 823,108 861,378 821,893 804,277 772,689 817,641 779,371 3.70%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.44% 12.07% 11.32% 11.46% 11.71% 12.86% 13.52% -
ROE 15.36% 18.38% 15.47% 16.64% 17.88% 18.74% 18.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,993.14 2,158.80 1,848.62 1,921.99 1,943.20 1,960.88 1,788.98 7.46%
EPS 208.00 260.00 209.00 220.00 228.00 252.00 242.00 -9.59%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 139.00 -63.98%
NAPS 13.55 14.18 13.53 13.24 12.72 13.46 12.83 3.70%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,993.14 2,158.81 1,848.63 1,922.00 1,943.20 1,960.89 1,788.99 7.46%
EPS 208.14 260.62 209.26 220.27 227.46 252.22 241.83 -9.50%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 139.00 -63.98%
NAPS 13.55 14.1801 13.53 13.24 12.72 13.46 12.83 3.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 38.42 36.30 34.90 30.68 36.00 29.78 29.68 -
P/RPS 1.93 1.68 1.89 1.60 1.85 1.52 1.66 10.55%
P/EPS 18.46 13.93 16.68 13.93 15.83 11.81 12.27 31.26%
EY 5.42 7.18 6.00 7.18 6.32 8.47 8.15 -23.79%
DY 0.78 0.00 0.43 0.65 0.83 0.00 4.68 -69.68%
P/NAPS 2.84 2.56 2.58 2.32 2.83 2.21 2.31 14.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 24/08/16 30/05/16 -
Price 39.80 37.30 36.34 32.38 34.58 37.50 29.70 -
P/RPS 2.00 1.73 1.97 1.68 1.78 1.91 1.66 13.21%
P/EPS 19.12 14.31 17.37 14.70 15.20 14.87 12.28 34.30%
EY 5.23 6.99 5.76 6.80 6.58 6.73 8.14 -25.52%
DY 0.75 0.00 0.41 0.62 0.87 0.00 4.68 -70.46%
P/NAPS 2.94 2.63 2.69 2.45 2.72 2.79 2.31 17.42%

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