[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -7.18%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,202,998 1,228,750 1,222,272 1,199,120 1,229,900 1,210,750 1,311,384 -5.57%
PBT 142,161 152,818 131,836 166,303 176,908 163,640 201,040 -20.57%
Tax -31,100 -34,286 -31,280 -35,287 -35,750 -37,202 -42,736 -19.04%
NP 111,061 118,532 100,556 131,016 141,157 126,438 158,304 -20.99%
-
NP to SH 111,061 118,532 100,556 131,016 141,157 126,438 158,316 -20.99%
-
Tax Rate 21.88% 22.44% 23.73% 21.22% 20.21% 22.73% 21.26% -
Total Cost 1,091,937 1,110,218 1,121,716 1,068,104 1,088,742 1,084,312 1,153,080 -3.55%
-
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 12,149 18,223 - 150,650 12,149 18,223 - -
Div Payout % 10.94% 15.37% - 114.99% 8.61% 14.41% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.23% 9.65% 8.23% 10.93% 11.48% 10.44% 12.07% -
ROE 13.48% 14.83% 11.09% 14.86% 16.31% 15.36% 18.38% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,980.38 2,022.77 2,012.10 1,973.99 2,024.66 1,993.14 2,158.80 -5.57%
EPS 182.67 196.00 164.00 216.00 232.00 208.00 260.00 -20.91%
DPS 20.00 30.00 0.00 248.00 20.00 30.00 0.00 -
NAPS 13.56 13.16 14.93 14.51 14.25 13.55 14.18 -2.92%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,980.38 2,022.77 2,012.11 1,974.00 2,024.67 1,993.14 2,158.81 -5.57%
EPS 182.83 195.13 165.54 215.68 232.37 208.14 260.62 -20.99%
DPS 20.00 30.00 0.00 248.00 20.00 30.00 0.00 -
NAPS 13.56 13.16 14.9301 14.5101 14.2501 13.55 14.1801 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 37.68 38.56 37.34 34.60 38.96 38.42 36.30 -
P/RPS 1.90 1.91 1.86 1.75 1.92 1.93 1.68 8.52%
P/EPS 20.61 19.76 22.56 16.04 16.77 18.46 13.93 29.75%
EY 4.85 5.06 4.43 6.23 5.96 5.42 7.18 -22.95%
DY 0.53 0.78 0.00 7.17 0.51 0.78 0.00 -
P/NAPS 2.78 2.93 2.50 2.38 2.73 2.84 2.56 5.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 -
Price 38.12 38.20 40.16 38.30 33.70 39.80 37.30 -
P/RPS 1.92 1.89 2.00 1.94 1.66 2.00 1.73 7.17%
P/EPS 20.85 19.58 24.26 17.76 14.50 19.12 14.31 28.43%
EY 4.80 5.11 4.12 5.63 6.90 5.23 6.99 -22.11%
DY 0.52 0.79 0.00 6.48 0.59 0.75 0.00 -
P/NAPS 2.81 2.90 2.69 2.64 2.36 2.94 2.63 4.49%

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