[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 59.73%
YoY- -8.49%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 305,568 1,199,120 922,425 605,375 327,846 1,122,964 875,650 -50.52%
PBT 32,959 166,303 132,681 81,820 50,260 158,099 131,739 -60.39%
Tax -7,820 -35,287 -26,813 -18,601 -10,684 -30,981 -31,386 -60.50%
NP 25,139 131,016 105,868 63,219 39,576 127,118 100,353 -60.36%
-
NP to SH 25,139 131,016 105,868 63,219 39,579 127,118 100,353 -60.36%
-
Tax Rate 23.73% 21.22% 20.21% 22.73% 21.26% 19.60% 23.82% -
Total Cost 280,429 1,068,104 816,557 542,156 288,270 995,846 775,297 -49.32%
-
Net Worth 906,937 881,424 865,630 823,108 861,378 821,893 804,277 8.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 150,650 9,111 9,111 - 9,111 9,111 -
Div Payout % - 114.99% 8.61% 14.41% - 7.17% 9.08% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 906,937 881,424 865,630 823,108 861,378 821,893 804,277 8.36%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.23% 10.93% 11.48% 10.44% 12.07% 11.32% 11.46% -
ROE 2.77% 14.86% 12.23% 7.68% 4.59% 15.47% 12.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 503.03 1,973.99 1,518.50 996.57 539.70 1,848.62 1,441.49 -50.52%
EPS 41.00 216.00 174.00 104.00 65.00 209.00 165.00 -60.57%
DPS 0.00 248.00 15.00 15.00 0.00 15.00 15.00 -
NAPS 14.93 14.51 14.25 13.55 14.18 13.53 13.24 8.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 495.45 1,944.26 1,495.62 981.56 531.57 1,820.78 1,419.78 -50.52%
EPS 40.76 212.43 171.65 102.50 64.17 206.11 162.71 -60.36%
DPS 0.00 244.26 14.77 14.77 0.00 14.77 14.77 -
NAPS 14.7051 14.2914 14.0354 13.3459 13.9664 13.3262 13.0406 8.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 37.34 34.60 38.96 38.42 36.30 34.90 30.68 -
P/RPS 7.42 1.75 2.57 3.86 6.73 1.89 2.13 130.32%
P/EPS 90.23 16.04 22.35 36.92 55.71 16.68 18.57 187.70%
EY 1.11 6.23 4.47 2.71 1.79 6.00 5.38 -65.18%
DY 0.00 7.17 0.39 0.39 0.00 0.43 0.49 -
P/NAPS 2.50 2.38 2.73 2.84 2.56 2.58 2.32 5.12%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 -
Price 40.16 38.30 33.70 39.80 37.30 36.34 32.38 -
P/RPS 7.98 1.94 2.22 3.99 6.91 1.97 2.25 133.10%
P/EPS 97.04 17.76 19.34 38.24 57.25 17.37 19.60 191.34%
EY 1.03 5.63 5.17 2.61 1.75 5.76 5.10 -65.67%
DY 0.00 6.48 0.45 0.38 0.00 0.41 0.46 -
P/NAPS 2.69 2.64 2.36 2.94 2.63 2.69 2.45 6.44%

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