[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 40.55%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 579,987 291,400 1,127,886 902,249 614,375 305,568 1,199,120 -38.35%
PBT 75,173 35,088 131,310 106,621 76,409 32,959 166,303 -41.07%
Tax -17,295 -7,998 -25,558 -23,325 -17,143 -7,820 -35,287 -37.80%
NP 57,878 27,090 105,752 83,296 59,266 25,139 131,016 -41.96%
-
NP to SH 57,878 27,090 105,752 83,296 59,266 25,139 131,016 -41.96%
-
Tax Rate 23.01% 22.79% 19.46% 21.88% 22.44% 23.73% 21.22% -
Total Cost 522,109 264,310 1,022,134 818,953 555,109 280,429 1,068,104 -37.91%
-
Net Worth 766,614 863,808 837,079 823,715 799,417 906,937 881,424 -8.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,111 - 137,285 9,111 9,111 - 150,650 -84.56%
Div Payout % 15.74% - 129.82% 10.94% 15.37% - 114.99% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 766,614 863,808 837,079 823,715 799,417 906,937 881,424 -8.87%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.98% 9.30% 9.38% 9.23% 9.65% 8.23% 10.93% -
ROE 7.55% 3.14% 12.63% 10.11% 7.41% 2.77% 14.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 954.77 479.70 1,856.72 1,485.28 1,011.38 503.03 1,973.99 -38.35%
EPS 95.00 45.00 174.00 137.00 98.00 41.00 216.00 -42.13%
DPS 15.00 0.00 226.00 15.00 15.00 0.00 248.00 -84.56%
NAPS 12.62 14.22 13.78 13.56 13.16 14.93 14.51 -8.87%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 940.39 472.48 1,828.76 1,462.91 996.15 495.45 1,944.26 -38.35%
EPS 93.84 43.92 171.47 135.06 96.09 40.76 212.43 -41.96%
DPS 14.77 0.00 222.60 14.77 14.77 0.00 244.26 -84.56%
NAPS 12.4299 14.0058 13.5724 13.3557 12.9618 14.7051 14.2914 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 37.80 39.40 37.70 37.68 38.56 37.34 34.60 -
P/RPS 3.96 8.21 2.03 2.54 3.81 7.42 1.75 72.27%
P/EPS 39.67 88.35 21.66 27.48 39.52 90.23 16.04 82.78%
EY 2.52 1.13 4.62 3.64 2.53 1.11 6.23 -45.27%
DY 0.40 0.00 5.99 0.40 0.39 0.00 7.17 -85.37%
P/NAPS 3.00 2.77 2.74 2.78 2.93 2.50 2.38 16.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 -
Price 37.14 40.90 37.90 38.12 38.20 40.16 38.30 -
P/RPS 3.89 8.53 2.04 2.57 3.78 7.98 1.94 58.94%
P/EPS 38.98 91.71 21.77 27.80 39.15 97.04 17.76 68.80%
EY 2.57 1.09 4.59 3.60 2.55 1.03 5.63 -40.68%
DY 0.40 0.00 5.96 0.39 0.39 0.00 6.48 -84.35%
P/NAPS 2.94 2.88 2.75 2.81 2.90 2.69 2.64 7.43%

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