[PANAMY] QoQ Quarter Result on 30-Jun-2018 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -0.04%
YoY- -36.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 225,637 287,874 308,807 305,568 276,695 317,050 277,529 -12.90%
PBT 24,689 30,212 43,450 32,959 33,622 50,861 31,560 -15.11%
Tax -2,233 -6,182 -9,323 -7,820 -8,474 -8,212 -7,917 -57.02%
NP 22,456 24,030 34,127 25,139 25,148 42,649 23,643 -3.37%
-
NP to SH 22,456 24,030 34,127 25,139 25,148 42,649 23,643 -3.37%
-
Tax Rate 9.04% 20.46% 21.46% 23.73% 25.20% 16.15% 25.09% -
Total Cost 203,181 263,844 274,680 280,429 251,547 274,401 253,886 -13.81%
-
Net Worth 837,079 823,715 799,417 906,937 881,424 865,630 823,108 1.12%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 128,174 - 9,111 - 141,538 - 9,111 483.69%
Div Payout % 570.78% - 26.70% - 562.82% - 38.54% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 837,079 823,715 799,417 906,937 881,424 865,630 823,108 1.12%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.95% 8.35% 11.05% 8.23% 9.09% 13.45% 8.52% -
ROE 2.68% 2.92% 4.27% 2.77% 2.85% 4.93% 2.87% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 371.44 473.90 508.36 503.03 455.50 521.93 456.87 -12.90%
EPS 37.00 40.00 56.00 41.00 42.00 70.00 39.00 -3.45%
DPS 211.00 0.00 15.00 0.00 233.00 0.00 15.00 483.66%
NAPS 13.78 13.56 13.16 14.93 14.51 14.25 13.55 1.12%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 365.85 466.76 500.70 495.45 448.63 514.07 449.99 -12.90%
EPS 36.41 38.96 55.33 40.76 40.78 69.15 38.33 -3.37%
DPS 207.82 0.00 14.77 0.00 229.49 0.00 14.77 483.76%
NAPS 13.5724 13.3557 12.9618 14.7051 14.2914 14.0354 13.3459 1.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 37.70 37.68 38.56 37.34 34.60 38.96 38.42 -
P/RPS 10.15 7.95 7.59 7.42 7.60 7.46 8.41 13.36%
P/EPS 101.98 95.25 68.64 90.23 83.58 55.49 98.71 2.19%
EY 0.98 1.05 1.46 1.11 1.20 1.80 1.01 -1.99%
DY 5.60 0.00 0.39 0.00 6.73 0.00 0.39 491.72%
P/NAPS 2.74 2.78 2.93 2.50 2.38 2.73 2.84 -2.36%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 -
Price 37.90 38.12 38.20 40.16 38.30 33.70 39.80 -
P/RPS 10.20 8.04 7.51 7.98 8.41 6.46 8.71 11.11%
P/EPS 102.52 96.36 68.00 97.04 92.52 48.00 102.26 0.16%
EY 0.98 1.04 1.47 1.03 1.08 2.08 0.98 0.00%
DY 5.57 0.00 0.39 0.00 6.08 0.00 0.38 499.91%
P/NAPS 2.75 2.81 2.90 2.69 2.64 2.36 2.94 -4.36%

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