[PANAMY] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 80.39%
YoY- 36.4%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 308,807 305,568 276,695 317,050 277,529 327,846 247,314 15.94%
PBT 43,450 32,959 33,622 50,861 31,560 50,260 26,360 39.49%
Tax -9,323 -7,820 -8,474 -8,212 -7,917 -10,684 405 -
NP 34,127 25,139 25,148 42,649 23,643 39,576 26,765 17.56%
-
NP to SH 34,127 25,139 25,148 42,649 23,643 39,576 26,765 17.56%
-
Tax Rate 21.46% 23.73% 25.20% 16.15% 25.09% 21.26% -1.54% -
Total Cost 274,680 280,429 251,547 274,401 253,886 288,270 220,549 15.74%
-
Net Worth 799,417 906,937 881,424 865,630 823,108 861,378 821,893 -1.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,111 - 141,538 - 9,111 - 61,960 -72.10%
Div Payout % 26.70% - 562.82% - 38.54% - 231.50% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 799,417 906,937 881,424 865,630 823,108 861,378 821,893 -1.82%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.05% 8.23% 9.09% 13.45% 8.52% 12.07% 10.82% -
ROE 4.27% 2.77% 2.85% 4.93% 2.87% 4.59% 3.26% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 508.36 503.03 455.50 521.93 456.87 539.70 407.13 15.94%
EPS 56.00 41.00 42.00 70.00 39.00 65.00 44.00 17.42%
DPS 15.00 0.00 233.00 0.00 15.00 0.00 102.00 -72.10%
NAPS 13.16 14.93 14.51 14.25 13.55 14.18 13.53 -1.82%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 500.70 495.45 448.63 514.07 449.99 531.57 401.00 15.93%
EPS 55.33 40.76 40.78 69.15 38.33 64.17 43.40 17.55%
DPS 14.77 0.00 229.49 0.00 14.77 0.00 100.46 -72.11%
NAPS 12.9618 14.7051 14.2914 14.0354 13.3459 13.9664 13.3262 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 38.56 37.34 34.60 38.96 38.42 36.30 34.90 -
P/RPS 7.59 7.42 7.60 7.46 8.41 6.73 8.57 -7.76%
P/EPS 68.64 90.23 83.58 55.49 98.71 55.72 79.21 -9.09%
EY 1.46 1.11 1.20 1.80 1.01 1.79 1.26 10.31%
DY 0.39 0.00 6.73 0.00 0.39 0.00 2.92 -73.83%
P/NAPS 2.93 2.50 2.38 2.73 2.84 2.56 2.58 8.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 -
Price 38.20 40.16 38.30 33.70 39.80 37.30 36.34 -
P/RPS 7.51 7.98 8.41 6.46 8.71 6.91 8.93 -10.89%
P/EPS 68.00 97.04 92.52 48.00 102.26 57.25 82.48 -12.06%
EY 1.47 1.03 1.08 2.08 0.98 1.75 1.21 13.84%
DY 0.39 0.00 6.08 0.00 0.38 0.00 2.81 -73.16%
P/NAPS 2.90 2.69 2.64 2.36 2.94 2.63 2.69 5.13%

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