[PANAMY] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 26.72%
YoY- 54.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 297,789 249,730 289,133 280,665 267,207 180,182 251,175 12.02%
PBT 49,840 38,308 54,847 50,762 41,255 31,812 33,860 29.42%
Tax -11,537 -2,098 -16,251 -10,466 -9,457 -7,947 -7,470 33.64%
NP 38,303 36,210 38,596 40,296 31,798 23,865 26,390 28.22%
-
NP to SH 38,303 36,210 38,596 40,296 31,798 23,865 26,390 28.22%
-
Tax Rate 23.15% 5.48% 29.63% 20.62% 22.92% 24.98% 22.06% -
Total Cost 259,486 213,520 250,537 240,369 235,409 156,317 224,785 10.05%
-
Net Worth 817,641 779,371 752,035 713,158 750,213 718,625 703,438 10.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 75,325 - 9,111 - - - -
Div Payout % - 208.02% - 22.61% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 817,641 779,371 752,035 713,158 750,213 718,625 703,438 10.55%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.86% 14.50% 13.35% 14.36% 11.90% 13.24% 10.51% -
ROE 4.68% 4.65% 5.13% 5.65% 4.24% 3.32% 3.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 490.22 411.11 475.97 462.03 439.88 296.62 413.48 12.03%
EPS 63.00 60.00 63.00 67.00 52.00 40.00 43.00 29.02%
DPS 0.00 124.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 13.46 12.83 12.38 11.74 12.35 11.83 11.58 10.55%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 482.84 404.91 468.80 455.07 433.25 292.15 407.26 12.02%
EPS 62.10 58.71 62.58 65.34 51.56 38.69 42.79 28.21%
DPS 0.00 122.13 0.00 14.77 0.00 0.00 0.00 -
NAPS 13.2573 12.6367 12.1935 11.5632 12.164 11.6518 11.4056 10.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 29.78 29.68 24.28 20.80 23.00 23.20 18.50 -
P/RPS 6.07 7.22 5.10 4.50 5.23 7.82 4.47 22.65%
P/EPS 47.23 49.79 38.21 31.36 43.94 59.05 42.58 7.16%
EY 2.12 2.01 2.62 3.19 2.28 1.69 2.35 -6.64%
DY 0.00 4.18 0.00 0.72 0.00 0.00 0.00 -
P/NAPS 2.21 2.31 1.96 1.77 1.86 1.96 1.60 24.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 27/05/15 26/02/15 -
Price 37.50 29.70 25.20 22.56 21.42 21.80 21.18 -
P/RPS 7.65 7.22 5.29 4.88 4.87 7.35 5.12 30.72%
P/EPS 59.47 49.82 39.66 34.01 40.92 55.49 48.75 14.18%
EY 1.68 2.01 2.52 2.94 2.44 1.80 2.05 -12.43%
DY 0.00 4.18 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 2.79 2.31 2.04 1.92 1.73 1.84 1.83 32.49%

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