[PANAMY] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -4.22%
YoY- 46.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 292,418 297,789 249,730 289,133 280,665 267,207 180,182 37.97%
PBT 42,162 49,840 38,308 54,847 50,762 41,255 31,812 20.59%
Tax -11,379 -11,537 -2,098 -16,251 -10,466 -9,457 -7,947 26.95%
NP 30,783 38,303 36,210 38,596 40,296 31,798 23,865 18.43%
-
NP to SH 30,783 38,303 36,210 38,596 40,296 31,798 23,865 18.43%
-
Tax Rate 26.99% 23.15% 5.48% 29.63% 20.62% 22.92% 24.98% -
Total Cost 261,635 259,486 213,520 250,537 240,369 235,409 156,317 40.83%
-
Net Worth 772,689 817,641 779,371 752,035 713,158 750,213 718,625 4.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,111 - 75,325 - 9,111 - - -
Div Payout % 29.60% - 208.02% - 22.61% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 772,689 817,641 779,371 752,035 713,158 750,213 718,625 4.94%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.53% 12.86% 14.50% 13.35% 14.36% 11.90% 13.24% -
ROE 3.98% 4.68% 4.65% 5.13% 5.65% 4.24% 3.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 481.38 490.22 411.11 475.97 462.03 439.88 296.62 37.97%
EPS 51.00 63.00 60.00 63.00 67.00 52.00 40.00 17.52%
DPS 15.00 0.00 124.00 0.00 15.00 0.00 0.00 -
NAPS 12.72 13.46 12.83 12.38 11.74 12.35 11.83 4.94%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 481.38 490.22 411.11 475.97 462.03 439.88 296.62 37.97%
EPS 50.68 63.05 59.61 63.54 66.34 52.35 39.29 18.44%
DPS 15.00 0.00 124.00 0.00 15.00 0.00 0.00 -
NAPS 12.72 13.46 12.83 12.38 11.74 12.35 11.83 4.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 36.00 29.78 29.68 24.28 20.80 23.00 23.20 -
P/RPS 7.48 6.07 7.22 5.10 4.50 5.23 7.82 -2.91%
P/EPS 71.04 47.23 49.79 38.21 31.36 43.94 59.05 13.07%
EY 1.41 2.12 2.01 2.62 3.19 2.28 1.69 -11.34%
DY 0.42 0.00 4.18 0.00 0.72 0.00 0.00 -
P/NAPS 2.83 2.21 2.31 1.96 1.77 1.86 1.96 27.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 27/05/15 -
Price 34.58 37.50 29.70 25.20 22.56 21.42 21.80 -
P/RPS 7.18 7.65 7.22 5.29 4.88 4.87 7.35 -1.54%
P/EPS 68.24 59.47 49.82 39.66 34.01 40.92 55.49 14.74%
EY 1.47 1.68 2.01 2.52 2.94 2.44 1.80 -12.59%
DY 0.43 0.00 4.18 0.00 0.66 0.00 0.00 -
P/NAPS 2.72 2.79 2.31 2.04 1.92 1.73 1.84 29.67%

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