[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 23.75%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 902,249 614,375 305,568 1,199,120 922,425 605,375 327,846 96.02%
PBT 106,621 76,409 32,959 166,303 132,681 81,820 50,260 64.87%
Tax -23,325 -17,143 -7,820 -35,287 -26,813 -18,601 -10,684 68.05%
NP 83,296 59,266 25,139 131,016 105,868 63,219 39,576 64.01%
-
NP to SH 83,296 59,266 25,139 131,016 105,868 63,219 39,579 64.00%
-
Tax Rate 21.88% 22.44% 23.73% 21.22% 20.21% 22.73% 21.26% -
Total Cost 818,953 555,109 280,429 1,068,104 816,557 542,156 288,270 100.20%
-
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,111 9,111 - 150,650 9,111 9,111 - -
Div Payout % 10.94% 15.37% - 114.99% 8.61% 14.41% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.23% 9.65% 8.23% 10.93% 11.48% 10.44% 12.07% -
ROE 10.11% 7.41% 2.77% 14.86% 12.23% 7.68% 4.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,485.28 1,011.38 503.03 1,973.99 1,518.50 996.57 539.70 96.02%
EPS 137.00 98.00 41.00 216.00 174.00 104.00 65.00 64.16%
DPS 15.00 15.00 0.00 248.00 15.00 15.00 0.00 -
NAPS 13.56 13.16 14.93 14.51 14.25 13.55 14.18 -2.92%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,462.91 996.15 495.45 1,944.26 1,495.62 981.56 531.57 96.02%
EPS 135.06 96.09 40.76 212.43 171.65 102.50 64.17 64.01%
DPS 14.77 14.77 0.00 244.26 14.77 14.77 0.00 -
NAPS 13.3557 12.9618 14.7051 14.2914 14.0354 13.3459 13.9664 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 37.68 38.56 37.34 34.60 38.96 38.42 36.30 -
P/RPS 2.54 3.81 7.42 1.75 2.57 3.86 6.73 -47.68%
P/EPS 27.48 39.52 90.23 16.04 22.35 36.92 55.71 -37.49%
EY 3.64 2.53 1.11 6.23 4.47 2.71 1.79 60.30%
DY 0.40 0.39 0.00 7.17 0.39 0.39 0.00 -
P/NAPS 2.78 2.93 2.50 2.38 2.73 2.84 2.56 5.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 -
Price 38.12 38.20 40.16 38.30 33.70 39.80 37.30 -
P/RPS 2.57 3.78 7.98 1.94 2.22 3.99 6.91 -48.18%
P/EPS 27.80 39.15 97.04 17.76 19.34 38.24 57.25 -38.13%
EY 3.60 2.55 1.03 5.63 5.17 2.61 1.75 61.53%
DY 0.39 0.39 0.00 6.48 0.45 0.38 0.00 -
P/NAPS 2.81 2.90 2.69 2.64 2.36 2.94 2.63 4.49%

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