[PANAMY] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -6.18%
YoY- 51.73%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 285,443 292,418 297,789 249,730 289,133 280,665 267,207 4.47%
PBT 39,737 42,162 49,840 38,308 54,847 50,762 41,255 -2.45%
Tax -8,470 -11,379 -11,537 -2,098 -16,251 -10,466 -9,457 -7.05%
NP 31,267 30,783 38,303 36,210 38,596 40,296 31,798 -1.11%
-
NP to SH 31,267 30,783 38,303 36,210 38,596 40,296 31,798 -1.11%
-
Tax Rate 21.32% 26.99% 23.15% 5.48% 29.63% 20.62% 22.92% -
Total Cost 254,176 261,635 259,486 213,520 250,537 240,369 235,409 5.22%
-
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 9,111 - 75,325 - 9,111 - -
Div Payout % - 29.60% - 208.02% - 22.61% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.95% 10.53% 12.86% 14.50% 13.35% 14.36% 11.90% -
ROE 3.89% 3.98% 4.68% 4.65% 5.13% 5.65% 4.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 469.90 481.38 490.22 411.11 475.97 462.03 439.88 4.47%
EPS 51.00 51.00 63.00 60.00 63.00 67.00 52.00 -1.28%
DPS 0.00 15.00 0.00 124.00 0.00 15.00 0.00 -
NAPS 13.24 12.72 13.46 12.83 12.38 11.74 12.35 4.72%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 462.82 474.13 482.84 404.91 468.80 455.07 433.25 4.47%
EPS 50.70 49.91 62.10 58.71 62.58 65.34 51.56 -1.11%
DPS 0.00 14.77 0.00 122.13 0.00 14.77 0.00 -
NAPS 13.0406 12.5284 13.2573 12.6367 12.1935 11.5632 12.164 4.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 30.68 36.00 29.78 29.68 24.28 20.80 23.00 -
P/RPS 6.53 7.48 6.07 7.22 5.10 4.50 5.23 15.87%
P/EPS 59.61 71.04 47.23 49.79 38.21 31.36 43.94 22.43%
EY 1.68 1.41 2.12 2.01 2.62 3.19 2.28 -18.34%
DY 0.00 0.42 0.00 4.18 0.00 0.72 0.00 -
P/NAPS 2.32 2.83 2.21 2.31 1.96 1.77 1.86 15.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 -
Price 32.38 34.58 37.50 29.70 25.20 22.56 21.42 -
P/RPS 6.89 7.18 7.65 7.22 5.29 4.88 4.87 25.89%
P/EPS 62.91 68.24 59.47 49.82 39.66 34.01 40.92 33.03%
EY 1.59 1.47 1.68 2.01 2.52 2.94 2.44 -24.73%
DY 0.00 0.43 0.00 4.18 0.00 0.66 0.00 -
P/NAPS 2.45 2.72 2.79 2.31 2.04 1.92 1.73 25.97%

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