[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 135.75%
YoY- -6.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 291,400 1,127,886 902,249 614,375 305,568 1,199,120 922,425 -53.71%
PBT 35,088 131,310 106,621 76,409 32,959 166,303 132,681 -58.89%
Tax -7,998 -25,558 -23,325 -17,143 -7,820 -35,287 -26,813 -55.45%
NP 27,090 105,752 83,296 59,266 25,139 131,016 105,868 -59.79%
-
NP to SH 27,090 105,752 83,296 59,266 25,139 131,016 105,868 -59.79%
-
Tax Rate 22.79% 19.46% 21.88% 22.44% 23.73% 21.22% 20.21% -
Total Cost 264,310 1,022,134 818,953 555,109 280,429 1,068,104 816,557 -52.95%
-
Net Worth 863,808 837,079 823,715 799,417 906,937 881,424 865,630 -0.14%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 137,285 9,111 9,111 - 150,650 9,111 -
Div Payout % - 129.82% 10.94% 15.37% - 114.99% 8.61% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 863,808 837,079 823,715 799,417 906,937 881,424 865,630 -0.14%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.30% 9.38% 9.23% 9.65% 8.23% 10.93% 11.48% -
ROE 3.14% 12.63% 10.11% 7.41% 2.77% 14.86% 12.23% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 479.70 1,856.72 1,485.28 1,011.38 503.03 1,973.99 1,518.50 -53.71%
EPS 45.00 174.00 137.00 98.00 41.00 216.00 174.00 -59.50%
DPS 0.00 226.00 15.00 15.00 0.00 248.00 15.00 -
NAPS 14.22 13.78 13.56 13.16 14.93 14.51 14.25 -0.14%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 472.48 1,828.76 1,462.91 996.15 495.45 1,944.26 1,495.62 -53.71%
EPS 43.92 171.47 135.06 96.09 40.76 212.43 171.65 -59.79%
DPS 0.00 222.60 14.77 14.77 0.00 244.26 14.77 -
NAPS 14.0058 13.5724 13.3557 12.9618 14.7051 14.2914 14.0354 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 39.40 37.70 37.68 38.56 37.34 34.60 38.96 -
P/RPS 8.21 2.03 2.54 3.81 7.42 1.75 2.57 117.36%
P/EPS 88.35 21.66 27.48 39.52 90.23 16.04 22.35 150.63%
EY 1.13 4.62 3.64 2.53 1.11 6.23 4.47 -60.12%
DY 0.00 5.99 0.40 0.39 0.00 7.17 0.39 -
P/NAPS 2.77 2.74 2.78 2.93 2.50 2.38 2.73 0.97%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 -
Price 40.90 37.90 38.12 38.20 40.16 38.30 33.70 -
P/RPS 8.53 2.04 2.57 3.78 7.98 1.94 2.22 145.92%
P/EPS 91.71 21.77 27.80 39.15 97.04 17.76 19.34 183.05%
EY 1.09 4.59 3.60 2.55 1.03 5.63 5.17 -64.67%
DY 0.00 5.96 0.39 0.39 0.00 6.48 0.45 -
P/NAPS 2.88 2.75 2.81 2.90 2.69 2.64 2.36 14.23%

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