[PANAMY] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 47.86%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 276,695 317,050 277,529 327,846 247,314 285,443 292,418 -3.62%
PBT 33,622 50,861 31,560 50,260 26,360 39,737 42,162 -14.01%
Tax -8,474 -8,212 -7,917 -10,684 405 -8,470 -11,379 -17.85%
NP 25,148 42,649 23,643 39,576 26,765 31,267 30,783 -12.62%
-
NP to SH 25,148 42,649 23,643 39,576 26,765 31,267 30,783 -12.62%
-
Tax Rate 25.20% 16.15% 25.09% 21.26% -1.54% 21.32% 26.99% -
Total Cost 251,547 274,401 253,886 288,270 220,549 254,176 261,635 -2.58%
-
Net Worth 881,424 865,630 823,108 861,378 821,893 804,277 772,689 9.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 141,538 - 9,111 - 61,960 - 9,111 523.63%
Div Payout % 562.82% - 38.54% - 231.50% - 29.60% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 881,424 865,630 823,108 861,378 821,893 804,277 772,689 9.18%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.09% 13.45% 8.52% 12.07% 10.82% 10.95% 10.53% -
ROE 2.85% 4.93% 2.87% 4.59% 3.26% 3.89% 3.98% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 455.50 521.93 456.87 539.70 407.13 469.90 481.38 -3.62%
EPS 42.00 70.00 39.00 65.00 44.00 51.00 51.00 -12.15%
DPS 233.00 0.00 15.00 0.00 102.00 0.00 15.00 523.59%
NAPS 14.51 14.25 13.55 14.18 13.53 13.24 12.72 9.18%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 448.63 514.07 449.99 531.57 401.00 462.82 474.13 -3.62%
EPS 40.78 69.15 38.33 64.17 43.40 50.70 49.91 -12.61%
DPS 229.49 0.00 14.77 0.00 100.46 0.00 14.77 523.70%
NAPS 14.2914 14.0354 13.3459 13.9664 13.3262 13.0406 12.5284 9.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 34.60 38.96 38.42 36.30 34.90 30.68 36.00 -
P/RPS 7.60 7.46 8.41 6.73 8.57 6.53 7.48 1.06%
P/EPS 83.58 55.49 98.71 55.72 79.21 59.61 71.04 11.45%
EY 1.20 1.80 1.01 1.79 1.26 1.68 1.41 -10.20%
DY 6.73 0.00 0.39 0.00 2.92 0.00 0.42 536.66%
P/NAPS 2.38 2.73 2.84 2.56 2.58 2.32 2.83 -10.91%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 -
Price 38.30 33.70 39.80 37.30 36.34 32.38 34.58 -
P/RPS 8.41 6.46 8.71 6.91 8.93 6.89 7.18 11.12%
P/EPS 92.52 48.00 102.26 57.25 82.48 62.91 68.24 22.52%
EY 1.08 2.08 0.98 1.75 1.21 1.59 1.47 -18.59%
DY 6.08 0.00 0.38 0.00 2.81 0.00 0.43 485.67%
P/NAPS 2.64 2.36 2.94 2.63 2.69 2.45 2.72 -1.97%

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