[PANAMY] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -41.03%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 287,874 308,807 305,568 276,695 317,050 277,529 327,846 -8.28%
PBT 30,212 43,450 32,959 33,622 50,861 31,560 50,260 -28.70%
Tax -6,182 -9,323 -7,820 -8,474 -8,212 -7,917 -10,684 -30.49%
NP 24,030 34,127 25,139 25,148 42,649 23,643 39,576 -28.23%
-
NP to SH 24,030 34,127 25,139 25,148 42,649 23,643 39,576 -28.23%
-
Tax Rate 20.46% 21.46% 23.73% 25.20% 16.15% 25.09% 21.26% -
Total Cost 263,844 274,680 280,429 251,547 274,401 253,886 288,270 -5.71%
-
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 9,111 - 141,538 - 9,111 - -
Div Payout % - 26.70% - 562.82% - 38.54% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.35% 11.05% 8.23% 9.09% 13.45% 8.52% 12.07% -
ROE 2.92% 4.27% 2.77% 2.85% 4.93% 2.87% 4.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 473.90 508.36 503.03 455.50 521.93 456.87 539.70 -8.28%
EPS 40.00 56.00 41.00 42.00 70.00 39.00 65.00 -27.58%
DPS 0.00 15.00 0.00 233.00 0.00 15.00 0.00 -
NAPS 13.56 13.16 14.93 14.51 14.25 13.55 14.18 -2.92%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 466.76 500.70 495.45 448.63 514.07 449.99 531.57 -8.28%
EPS 38.96 55.33 40.76 40.78 69.15 38.33 64.17 -28.23%
DPS 0.00 14.77 0.00 229.49 0.00 14.77 0.00 -
NAPS 13.3557 12.9618 14.7051 14.2914 14.0354 13.3459 13.9664 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 37.68 38.56 37.34 34.60 38.96 38.42 36.30 -
P/RPS 7.95 7.59 7.42 7.60 7.46 8.41 6.73 11.71%
P/EPS 95.25 68.64 90.23 83.58 55.49 98.71 55.72 42.82%
EY 1.05 1.46 1.11 1.20 1.80 1.01 1.79 -29.85%
DY 0.00 0.39 0.00 6.73 0.00 0.39 0.00 -
P/NAPS 2.78 2.93 2.50 2.38 2.73 2.84 2.56 5.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 -
Price 38.12 38.20 40.16 38.30 33.70 39.80 37.30 -
P/RPS 8.04 7.51 7.98 8.41 6.46 8.71 6.91 10.59%
P/EPS 96.36 68.00 97.04 92.52 48.00 102.26 57.25 41.36%
EY 1.04 1.47 1.03 1.08 2.08 0.98 1.75 -29.24%
DY 0.00 0.39 0.00 6.08 0.00 0.38 0.00 -
P/NAPS 2.81 2.90 2.69 2.64 2.36 2.94 2.63 4.49%

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