[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 26.96%
YoY- -19.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 847,330 579,987 291,400 1,127,886 902,249 614,375 305,568 97.01%
PBT 107,317 75,173 35,088 131,310 106,621 76,409 32,959 119.21%
Tax -20,627 -17,295 -7,998 -25,558 -23,325 -17,143 -7,820 90.56%
NP 86,690 57,878 27,090 105,752 83,296 59,266 25,139 127.73%
-
NP to SH 86,690 57,878 27,090 105,752 83,296 59,266 25,139 127.73%
-
Tax Rate 19.22% 23.01% 22.79% 19.46% 21.88% 22.44% 23.73% -
Total Cost 760,640 522,109 264,310 1,022,134 818,953 555,109 280,429 94.13%
-
Net Worth 795,165 766,614 863,808 837,079 823,715 799,417 906,937 -8.37%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,111 9,111 - 137,285 9,111 9,111 - -
Div Payout % 10.51% 15.74% - 129.82% 10.94% 15.37% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 795,165 766,614 863,808 837,079 823,715 799,417 906,937 -8.37%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.23% 9.98% 9.30% 9.38% 9.23% 9.65% 8.23% -
ROE 10.90% 7.55% 3.14% 12.63% 10.11% 7.41% 2.77% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,394.87 954.77 479.70 1,856.72 1,485.28 1,011.38 503.03 97.00%
EPS 143.00 95.00 45.00 174.00 137.00 98.00 41.00 129.46%
DPS 15.00 15.00 0.00 226.00 15.00 15.00 0.00 -
NAPS 13.09 12.62 14.22 13.78 13.56 13.16 14.93 -8.37%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,373.86 940.39 472.48 1,828.76 1,462.91 996.15 495.45 97.01%
EPS 140.56 93.84 43.92 171.47 135.06 96.09 40.76 127.73%
DPS 14.77 14.77 0.00 222.60 14.77 14.77 0.00 -
NAPS 12.8928 12.4299 14.0058 13.5724 13.3557 12.9618 14.7051 -8.37%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 37.00 37.80 39.40 37.70 37.68 38.56 37.34 -
P/RPS 2.65 3.96 8.21 2.03 2.54 3.81 7.42 -49.56%
P/EPS 25.93 39.67 88.35 21.66 27.48 39.52 90.23 -56.35%
EY 3.86 2.52 1.13 4.62 3.64 2.53 1.11 129.01%
DY 0.41 0.40 0.00 5.99 0.40 0.39 0.00 -
P/NAPS 2.83 3.00 2.77 2.74 2.78 2.93 2.50 8.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 -
Price 33.90 37.14 40.90 37.90 38.12 38.20 40.16 -
P/RPS 2.43 3.89 8.53 2.04 2.57 3.78 7.98 -54.63%
P/EPS 23.75 38.98 91.71 21.77 27.80 39.15 97.04 -60.77%
EY 4.21 2.57 1.09 4.59 3.60 2.55 1.03 154.98%
DY 0.44 0.40 0.00 5.96 0.39 0.39 0.00 -
P/NAPS 2.59 2.94 2.88 2.75 2.81 2.90 2.69 -2.48%

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