[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 32.71%
YoY- 47.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 875,650 590,207 297,789 1,086,735 837,005 547,872 267,207 119.83%
PBT 131,739 92,002 49,840 185,172 146,864 92,017 41,255 116.08%
Tax -31,386 -22,916 -11,537 -38,272 -36,174 -19,923 -9,457 121.68%
NP 100,353 69,086 38,303 146,900 110,690 72,094 31,798 114.40%
-
NP to SH 100,353 69,086 38,303 146,900 110,690 72,094 31,798 114.40%
-
Tax Rate 23.82% 24.91% 23.15% 20.67% 24.63% 21.65% 22.92% -
Total Cost 775,297 521,121 259,486 939,835 726,315 475,778 235,409 120.56%
-
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,111 9,111 - 84,436 9,111 9,111 - -
Div Payout % 9.08% 13.19% - 57.48% 8.23% 12.64% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.46% 11.71% 12.86% 13.52% 13.22% 13.16% 11.90% -
ROE 12.48% 8.94% 4.68% 18.85% 14.72% 10.11% 4.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,441.49 971.60 490.22 1,788.98 1,377.88 901.91 439.88 119.83%
EPS 165.00 114.00 63.00 242.00 182.00 119.00 52.00 115.17%
DPS 15.00 15.00 0.00 139.00 15.00 15.00 0.00 -
NAPS 13.24 12.72 13.46 12.83 12.38 11.74 12.35 4.72%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,419.78 956.96 482.84 1,762.03 1,357.12 888.32 433.25 119.83%
EPS 162.71 112.02 62.10 238.18 179.47 116.89 51.56 114.39%
DPS 14.77 14.77 0.00 136.91 14.77 14.77 0.00 -
NAPS 13.0406 12.5284 13.2573 12.6367 12.1935 11.5632 12.164 4.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 30.68 36.00 29.78 29.68 24.28 20.80 23.00 -
P/RPS 2.13 3.71 6.07 1.66 1.76 2.31 5.23 -44.90%
P/EPS 18.57 31.65 47.23 12.27 13.32 17.53 43.94 -43.53%
EY 5.38 3.16 2.12 8.15 7.50 5.71 2.28 76.78%
DY 0.49 0.42 0.00 4.68 0.62 0.72 0.00 -
P/NAPS 2.32 2.83 2.21 2.31 1.96 1.77 1.86 15.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 -
Price 32.38 34.58 37.50 29.70 25.20 22.56 21.42 -
P/RPS 2.25 3.56 7.65 1.66 1.83 2.50 4.87 -40.09%
P/EPS 19.60 30.41 59.47 12.28 13.83 19.01 40.92 -38.64%
EY 5.10 3.29 1.68 8.14 7.23 5.26 2.44 63.11%
DY 0.46 0.43 0.00 4.68 0.60 0.66 0.00 -
P/NAPS 2.45 2.72 2.79 2.31 2.04 1.92 1.73 25.97%

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