[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- 11.64%

YoY- 5.5%

Quarter Report

3Q 17 -Bursa Quarterly Report.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,228,750	1,222,272	1,199,120	1,229,900	1,210,750	1,311,384	1,122,964	6.17%
YoY %	0.53%	1.93%	-2.50%	1.58%	-7.67%	16.78%	-	-
Horiz. %	109.42%	108.84%	106.78%	109.52%	107.82%	116.78%	100.00%	-
PBT	152,818	131,836	166,303	176,908	163,640	201,040	158,099	-2.23%
YoY %	15.92%	-20.73%	-5.99%	8.11%	-18.60%	27.16%	-	-
Horiz. %	96.66%	83.39%	105.19%	111.90%	103.50%	127.16%	100.00%	-
Tax	-34,286	-31,280	-35,287	-35,750	-37,202	-42,736	-30,981	6.98%
YoY %	-9.61%	11.36%	1.30%	3.90%	12.95%	-37.94%	-	-
Horiz. %	110.67%	100.97%	113.90%	115.39%	120.08%	137.94%	100.00%	-
NP	118,532	100,556	131,016	141,157	126,438	158,304	127,118	-4.55%
YoY %	17.88%	-23.25%	-7.18%	11.64%	-20.13%	24.53%	-	-
Horiz. %	93.25%	79.10%	103.07%	111.04%	99.47%	124.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,532	100,556	131,016	141,157	126,438	158,316	127,118	-4.55%
YoY %	17.88%	-23.25%	-7.18%	11.64%	-20.14%	24.54%	-	-
Horiz. %	93.25%	79.10%	103.07%	111.04%	99.47%	124.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	23.73%	21.22%	20.21%	22.73%	21.26%	19.60%	-
YoY %	-5.44%	11.83%	5.00%	-11.09%	6.91%	8.47%	-	-
Horiz. %	114.49%	121.07%	108.27%	103.11%	115.97%	108.47%	100.00%	-
Total Cost	1,110,218	1,121,716	1,068,104	1,088,742	1,084,312	1,153,080	995,846	7.50%
YoY %	-1.03%	5.02%	-1.90%	0.41%	-5.96%	15.79%	-	-
Horiz. %	111.48%	112.64%	107.26%	109.33%	108.88%	115.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	799,417	906,937	881,424	865,630	823,108	861,378	821,893	-1.82%
YoY %	-11.86%	2.89%	1.82%	5.17%	-4.44%	4.80%	-	-
Horiz. %	97.27%	110.35%	107.24%	105.32%	100.15%	104.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	18,223	-	150,650	12,149	18,223	-	9,111	58.67%
YoY %	0.00%	-	1,140.02%	-33.33%	0.00%	-	-	-
Horiz. %	200.01%	-	1,653.50%	133.34%	200.01%	-	100.00%	-
Div Payout %	15.37%	-	114.99%	8.61%	14.41%	-	7.17%	-
YoY %	0.00%	-	1,235.54%	-40.25%	0.00%	-	-	-
Horiz. %	214.37%	-	1,603.77%	120.08%	200.98%	-	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	799,417	906,937	881,424	865,630	823,108	861,378	821,893	-1.82%
YoY %	-11.86%	2.89%	1.82%	5.17%	-4.44%	4.80%	-	-
Horiz. %	97.27%	110.35%	107.24%	105.32%	100.15%	104.80%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	9.65%	8.23%	10.93%	11.48%	10.44%	12.07%	11.32%	-
YoY %	17.25%	-24.70%	-4.79%	9.96%	-13.50%	6.63%	-	-
Horiz. %	85.25%	72.70%	96.55%	101.41%	92.23%	106.63%	100.00%	-
ROE	14.83%	11.09%	14.86%	16.31%	15.36%	18.38%	15.47%	-
YoY %	33.72%	-25.37%	-8.89%	6.18%	-16.43%	18.81%	-	-
Horiz. %	95.86%	71.69%	96.06%	105.43%	99.29%	118.81%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	2,022.77	2,012.10	1,973.99	2,024.66	1,993.14	2,158.80	1,848.62	6.17%
YoY %	0.53%	1.93%	-2.50%	1.58%	-7.67%	16.78%	-	-
Horiz. %	109.42%	108.84%	106.78%	109.52%	107.82%	116.78%	100.00%	-
EPS	196.00	164.00	216.00	232.00	208.00	260.00	209.00	-4.18%
YoY %	19.51%	-24.07%	-6.90%	11.54%	-20.00%	24.40%	-	-
Horiz. %	93.78%	78.47%	103.35%	111.00%	99.52%	124.40%	100.00%	-
DPS	30.00	0.00	248.00	20.00	30.00	0.00	15.00	58.67%
YoY %	0.00%	0.00%	1,140.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	200.00%	0.00%	1,653.33%	133.33%	200.00%	0.00%	100.00%	-
NAPS	13.16	14.93	14.51	14.25	13.55	14.18	13.53	-1.82%
YoY %	-11.86%	2.89%	1.82%	5.17%	-4.44%	4.80%	-	-
Horiz. %	97.27%	110.35%	107.24%	105.32%	100.15%	104.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,992.30	1,981.79	1,944.26	1,994.16	1,963.11	2,126.28	1,820.78	6.17%
YoY %	0.53%	1.93%	-2.50%	1.58%	-7.67%	16.78%	-	-
Horiz. %	109.42%	108.84%	106.78%	109.52%	107.82%	116.78%	100.00%	-
EPS	192.19	163.04	212.43	228.87	205.01	256.69	206.11	-4.55%
YoY %	17.88%	-23.25%	-7.18%	11.64%	-20.13%	24.54%	-	-
Horiz. %	93.25%	79.10%	103.07%	111.04%	99.47%	124.54%	100.00%	-
DPS	29.55	0.00	244.26	19.70	29.55	0.00	14.77	58.70%
YoY %	0.00%	0.00%	1,139.90%	-33.33%	0.00%	0.00%	-	-
Horiz. %	200.07%	0.00%	1,653.76%	133.38%	200.07%	0.00%	100.00%	-
NAPS	12.9618	14.7051	14.2914	14.0354	13.3459	13.9664	13.3262	-1.82%
YoY %	-11.86%	2.89%	1.82%	5.17%	-4.44%	4.80%	-	-
Horiz. %	97.27%	110.35%	107.24%	105.32%	100.15%	104.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	38.56	37.34	34.60	38.96	38.42	36.30	34.90	-
P/RPS	1.91	1.86	1.75	1.92	1.93	1.68	1.89	0.70%
YoY %	2.69%	6.29%	-8.85%	-0.52%	14.88%	-11.11%	-	-
Horiz. %	101.06%	98.41%	92.59%	101.59%	102.12%	88.89%	100.00%	-
P/EPS	19.76	22.56	16.04	16.77	18.46	13.93	16.68	11.94%
YoY %	-12.41%	40.65%	-4.35%	-9.15%	32.52%	-16.49%	-	-
Horiz. %	118.47%	135.25%	96.16%	100.54%	110.67%	83.51%	100.00%	-
EY	5.06	4.43	6.23	5.96	5.42	7.18	6.00	-10.72%
YoY %	14.22%	-28.89%	4.53%	9.96%	-24.51%	19.67%	-	-
Horiz. %	84.33%	73.83%	103.83%	99.33%	90.33%	119.67%	100.00%	-
DY	0.78	0.00	7.17	0.51	0.78	0.00	0.43	48.68%
YoY %	0.00%	0.00%	1,305.88%	-34.62%	0.00%	0.00%	-	-
Horiz. %	181.40%	0.00%	1,667.44%	118.60%	181.40%	0.00%	100.00%	-
P/NAPS	2.93	2.50	2.38	2.73	2.84	2.56	2.58	8.84%
YoY %	17.20%	5.04%	-12.82%	-3.87%	10.94%	-0.78%	-	-
Horiz. %	113.57%	96.90%	92.25%	105.81%	110.08%	99.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	29/08/18	21/05/18	28/02/18	24/11/17	23/08/17	30/05/17	-
Price	38.20	40.16	38.30	33.70	39.80	37.30	36.34	-
P/RPS	1.89	2.00	1.94	1.66	2.00	1.73	1.97	-2.72%
YoY %	-5.50%	3.09%	16.87%	-17.00%	15.61%	-12.18%	-	-
Horiz. %	95.94%	101.52%	98.48%	84.26%	101.52%	87.82%	100.00%	-
P/EPS	19.58	24.26	17.76	14.50	19.12	14.31	17.37	8.30%
YoY %	-19.29%	36.60%	22.48%	-24.16%	33.61%	-17.62%	-	-
Horiz. %	112.72%	139.67%	102.25%	83.48%	110.07%	82.38%	100.00%	-
EY	5.11	4.12	5.63	6.90	5.23	6.99	5.76	-7.66%
YoY %	24.03%	-26.82%	-18.41%	31.93%	-25.18%	21.35%	-	-
Horiz. %	88.72%	71.53%	97.74%	119.79%	90.80%	121.35%	100.00%	-
DY	0.79	0.00	6.48	0.59	0.75	0.00	0.41	54.78%
YoY %	0.00%	0.00%	998.31%	-21.33%	0.00%	0.00%	-	-
Horiz. %	192.68%	0.00%	1,580.49%	143.90%	182.93%	0.00%	100.00%	-
P/NAPS	2.90	2.69	2.64	2.36	2.94	2.63	2.69	5.13%
YoY %	7.81%	1.89%	11.86%	-19.73%	11.79%	-2.23%	-	-
Horiz. %	107.81%	100.00%	98.14%	87.73%	109.29%	97.77%	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