[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 26.67%
YoY- -13.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 922,425 605,375 327,846 1,122,964 875,650 590,207 297,789 112.05%
PBT 132,681 81,820 50,260 158,099 131,739 92,002 49,840 91.73%
Tax -26,813 -18,601 -10,684 -30,981 -31,386 -22,916 -11,537 75.18%
NP 105,868 63,219 39,576 127,118 100,353 69,086 38,303 96.58%
-
NP to SH 105,868 63,219 39,579 127,118 100,353 69,086 38,303 96.58%
-
Tax Rate 20.21% 22.73% 21.26% 19.60% 23.82% 24.91% 23.15% -
Total Cost 816,557 542,156 288,270 995,846 775,297 521,121 259,486 114.29%
-
Net Worth 865,630 823,108 861,378 821,893 804,277 772,689 817,641 3.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,111 9,111 - 9,111 9,111 9,111 - -
Div Payout % 8.61% 14.41% - 7.17% 9.08% 13.19% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 865,630 823,108 861,378 821,893 804,277 772,689 817,641 3.86%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.48% 10.44% 12.07% 11.32% 11.46% 11.71% 12.86% -
ROE 12.23% 7.68% 4.59% 15.47% 12.48% 8.94% 4.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,518.50 996.57 539.70 1,848.62 1,441.49 971.60 490.22 112.05%
EPS 174.00 104.00 65.00 209.00 165.00 114.00 63.00 96.48%
DPS 15.00 15.00 0.00 15.00 15.00 15.00 0.00 -
NAPS 14.25 13.55 14.18 13.53 13.24 12.72 13.46 3.86%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,495.62 981.56 531.57 1,820.78 1,419.78 956.96 482.84 112.05%
EPS 171.65 102.50 64.17 206.11 162.71 112.02 62.10 96.59%
DPS 14.77 14.77 0.00 14.77 14.77 14.77 0.00 -
NAPS 14.0354 13.3459 13.9664 13.3262 13.0406 12.5284 13.2573 3.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 38.96 38.42 36.30 34.90 30.68 36.00 29.78 -
P/RPS 2.57 3.86 6.73 1.89 2.13 3.71 6.07 -43.52%
P/EPS 22.35 36.92 55.71 16.68 18.57 31.65 47.23 -39.19%
EY 4.47 2.71 1.79 6.00 5.38 3.16 2.12 64.20%
DY 0.39 0.39 0.00 0.43 0.49 0.42 0.00 -
P/NAPS 2.73 2.84 2.56 2.58 2.32 2.83 2.21 15.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 24/08/16 -
Price 33.70 39.80 37.30 36.34 32.38 34.58 37.50 -
P/RPS 2.22 3.99 6.91 1.97 2.25 3.56 7.65 -56.06%
P/EPS 19.34 38.24 57.25 17.37 19.60 30.41 59.47 -52.61%
EY 5.17 2.61 1.75 5.76 5.10 3.29 1.68 111.13%
DY 0.45 0.38 0.00 0.41 0.46 0.43 0.00 -
P/NAPS 2.36 2.94 2.63 2.69 2.45 2.72 2.79 -10.53%

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