[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -0.47%
YoY- 47.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,167,533 1,180,414 1,191,156 1,086,735 1,116,006 1,095,744 1,068,828 6.03%
PBT 175,652 184,004 199,360 185,172 195,818 184,034 165,020 4.23%
Tax -41,848 -45,832 -46,148 -38,272 -48,232 -39,846 -37,828 6.93%
NP 133,804 138,172 153,212 146,900 147,586 144,188 127,192 3.42%
-
NP to SH 133,804 138,172 153,212 146,900 147,586 144,188 127,192 3.42%
-
Tax Rate 23.82% 24.91% 23.15% 20.67% 24.63% 21.65% 22.92% -
Total Cost 1,033,729 1,042,242 1,037,944 939,835 968,420 951,556 941,636 6.38%
-
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 12,149 18,223 - 84,436 12,149 18,223 - -
Div Payout % 9.08% 13.19% - 57.48% 8.23% 12.64% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.46% 11.71% 12.86% 13.52% 13.22% 13.16% 11.90% -
ROE 16.64% 17.88% 18.74% 18.85% 19.62% 20.22% 16.95% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,921.99 1,943.20 1,960.88 1,788.98 1,837.17 1,803.81 1,759.50 6.03%
EPS 220.00 228.00 252.00 242.00 242.67 238.00 208.00 3.79%
DPS 20.00 30.00 0.00 139.00 20.00 30.00 0.00 -
NAPS 13.24 12.72 13.46 12.83 12.38 11.74 12.35 4.72%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,922.00 1,943.20 1,960.89 1,788.99 1,837.18 1,803.82 1,759.51 6.03%
EPS 220.27 227.46 252.22 241.83 242.96 237.36 209.38 3.42%
DPS 20.00 30.00 0.00 139.00 20.00 30.00 0.00 -
NAPS 13.24 12.72 13.46 12.83 12.38 11.74 12.35 4.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 30.68 36.00 29.78 29.68 24.28 20.80 23.00 -
P/RPS 1.60 1.85 1.52 1.66 1.32 1.15 1.31 14.19%
P/EPS 13.93 15.83 11.81 12.27 9.99 8.76 10.98 17.10%
EY 7.18 6.32 8.47 8.15 10.01 11.41 9.10 -14.55%
DY 0.65 0.83 0.00 4.68 0.82 1.44 0.00 -
P/NAPS 2.32 2.83 2.21 2.31 1.96 1.77 1.86 15.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 -
Price 32.38 34.58 37.50 29.70 25.20 22.56 21.42 -
P/RPS 1.68 1.78 1.91 1.66 1.37 1.25 1.22 23.65%
P/EPS 14.70 15.20 14.87 12.28 10.37 9.50 10.23 27.19%
EY 6.80 6.58 6.73 8.14 9.64 10.52 9.78 -21.42%
DY 0.62 0.87 0.00 4.68 0.79 1.33 0.00 -
P/NAPS 2.45 2.72 2.79 2.31 2.04 1.92 1.73 25.97%

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