[PANAMY] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -29.59%
YoY- -43.66%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 288,587 291,400 225,637 287,874 308,807 305,568 276,695 2.84%
PBT 40,085 35,088 24,689 30,212 43,450 32,959 33,622 12.42%
Tax -9,297 -7,998 -2,233 -6,182 -9,323 -7,820 -8,474 6.36%
NP 30,788 27,090 22,456 24,030 34,127 25,139 25,148 14.42%
-
NP to SH 30,788 27,090 22,456 24,030 34,127 25,139 25,148 14.42%
-
Tax Rate 23.19% 22.79% 9.04% 20.46% 21.46% 23.73% 25.20% -
Total Cost 257,799 264,310 203,181 263,844 274,680 280,429 251,547 1.64%
-
Net Worth 766,614 863,808 837,079 823,715 799,417 906,937 881,424 -8.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,111 - 128,174 - 9,111 - 141,538 -83.91%
Div Payout % 29.60% - 570.78% - 26.70% - 562.82% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 766,614 863,808 837,079 823,715 799,417 906,937 881,424 -8.87%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.67% 9.30% 9.95% 8.35% 11.05% 8.23% 9.09% -
ROE 4.02% 3.14% 2.68% 2.92% 4.27% 2.77% 2.85% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 475.07 479.70 371.44 473.90 508.36 503.03 455.50 2.84%
EPS 51.00 45.00 37.00 40.00 56.00 41.00 42.00 13.80%
DPS 15.00 0.00 211.00 0.00 15.00 0.00 233.00 -83.91%
NAPS 12.62 14.22 13.78 13.56 13.16 14.93 14.51 -8.87%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 467.92 472.48 365.85 466.76 500.70 495.45 448.63 2.84%
EPS 49.92 43.92 36.41 38.96 55.33 40.76 40.78 14.41%
DPS 14.77 0.00 207.82 0.00 14.77 0.00 229.49 -83.91%
NAPS 12.4299 14.0058 13.5724 13.3557 12.9618 14.7051 14.2914 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 37.80 39.40 37.70 37.68 38.56 37.34 34.60 -
P/RPS 7.96 8.21 10.15 7.95 7.59 7.42 7.60 3.13%
P/EPS 74.58 88.35 101.98 95.25 68.64 90.23 83.58 -7.30%
EY 1.34 1.13 0.98 1.05 1.46 1.11 1.20 7.62%
DY 0.40 0.00 5.60 0.00 0.39 0.00 6.73 -84.74%
P/NAPS 3.00 2.77 2.74 2.78 2.93 2.50 2.38 16.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 -
Price 37.14 40.90 37.90 38.12 38.20 40.16 38.30 -
P/RPS 7.82 8.53 10.20 8.04 7.51 7.98 8.41 -4.72%
P/EPS 73.28 91.71 102.52 96.36 68.00 97.04 92.52 -14.38%
EY 1.36 1.09 0.98 1.04 1.47 1.03 1.08 16.59%
DY 0.40 0.00 5.57 0.00 0.39 0.00 6.08 -83.67%
P/NAPS 2.94 2.88 2.75 2.81 2.90 2.69 2.64 7.43%

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