[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -80.81%
YoY- -36.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,127,886 902,249 614,375 305,568 1,199,120 922,425 605,375 51.46%
PBT 131,310 106,621 76,409 32,959 166,303 132,681 81,820 37.11%
Tax -25,558 -23,325 -17,143 -7,820 -35,287 -26,813 -18,601 23.61%
NP 105,752 83,296 59,266 25,139 131,016 105,868 63,219 40.96%
-
NP to SH 105,752 83,296 59,266 25,139 131,016 105,868 63,219 40.96%
-
Tax Rate 19.46% 21.88% 22.44% 23.73% 21.22% 20.21% 22.73% -
Total Cost 1,022,134 818,953 555,109 280,429 1,068,104 816,557 542,156 52.67%
-
Net Worth 837,079 823,715 799,417 906,937 881,424 865,630 823,108 1.12%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 137,285 9,111 9,111 - 150,650 9,111 9,111 511.06%
Div Payout % 129.82% 10.94% 15.37% - 114.99% 8.61% 14.41% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 837,079 823,715 799,417 906,937 881,424 865,630 823,108 1.12%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.38% 9.23% 9.65% 8.23% 10.93% 11.48% 10.44% -
ROE 12.63% 10.11% 7.41% 2.77% 14.86% 12.23% 7.68% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,856.72 1,485.28 1,011.38 503.03 1,973.99 1,518.50 996.57 51.46%
EPS 174.00 137.00 98.00 41.00 216.00 174.00 104.00 40.97%
DPS 226.00 15.00 15.00 0.00 248.00 15.00 15.00 511.03%
NAPS 13.78 13.56 13.16 14.93 14.51 14.25 13.55 1.12%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,828.76 1,462.91 996.15 495.45 1,944.26 1,495.62 981.56 51.46%
EPS 171.47 135.06 96.09 40.76 212.43 171.65 102.50 40.96%
DPS 222.60 14.77 14.77 0.00 244.26 14.77 14.77 511.14%
NAPS 13.5724 13.3557 12.9618 14.7051 14.2914 14.0354 13.3459 1.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 37.70 37.68 38.56 37.34 34.60 38.96 38.42 -
P/RPS 2.03 2.54 3.81 7.42 1.75 2.57 3.86 -34.87%
P/EPS 21.66 27.48 39.52 90.23 16.04 22.35 36.92 -29.94%
EY 4.62 3.64 2.53 1.11 6.23 4.47 2.71 42.75%
DY 5.99 0.40 0.39 0.00 7.17 0.39 0.39 518.91%
P/NAPS 2.74 2.78 2.93 2.50 2.38 2.73 2.84 -2.36%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 -
Price 37.90 38.12 38.20 40.16 38.30 33.70 39.80 -
P/RPS 2.04 2.57 3.78 7.98 1.94 2.22 3.99 -36.08%
P/EPS 21.77 27.80 39.15 97.04 17.76 19.34 38.24 -31.33%
EY 4.59 3.60 2.55 1.03 5.63 5.17 2.61 45.74%
DY 5.96 0.39 0.39 0.00 6.48 0.45 0.38 527.62%
P/NAPS 2.75 2.81 2.90 2.69 2.64 2.36 2.94 -4.36%

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