[PANAMY] QoQ Quarter Result on 31-Mar-2019 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -6.55%
YoY- -10.7%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 267,343 288,587 291,400 225,637 287,874 308,807 305,568 -8.50%
PBT 32,144 40,085 35,088 24,689 30,212 43,450 32,959 -1.65%
Tax -3,332 -9,297 -7,998 -2,233 -6,182 -9,323 -7,820 -43.28%
NP 28,812 30,788 27,090 22,456 24,030 34,127 25,139 9.49%
-
NP to SH 28,812 30,788 27,090 22,456 24,030 34,127 25,139 9.49%
-
Tax Rate 10.37% 23.19% 22.79% 9.04% 20.46% 21.46% 23.73% -
Total Cost 238,531 257,799 264,310 203,181 263,844 274,680 280,429 -10.20%
-
Net Worth 795,165 766,614 863,808 837,079 823,715 799,417 906,937 -8.37%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 9,111 - 128,174 - 9,111 - -
Div Payout % - 29.60% - 570.78% - 26.70% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 795,165 766,614 863,808 837,079 823,715 799,417 906,937 -8.37%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.78% 10.67% 9.30% 9.95% 8.35% 11.05% 8.23% -
ROE 3.62% 4.02% 3.14% 2.68% 2.92% 4.27% 2.77% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 440.10 475.07 479.70 371.44 473.90 508.36 503.03 -8.50%
EPS 47.00 51.00 45.00 37.00 40.00 56.00 41.00 9.50%
DPS 0.00 15.00 0.00 211.00 0.00 15.00 0.00 -
NAPS 13.09 12.62 14.22 13.78 13.56 13.16 14.93 -8.37%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 433.47 467.92 472.48 365.85 466.76 500.70 495.45 -8.50%
EPS 46.72 49.92 43.92 36.41 38.96 55.33 40.76 9.49%
DPS 0.00 14.77 0.00 207.82 0.00 14.77 0.00 -
NAPS 12.8928 12.4299 14.0058 13.5724 13.3557 12.9618 14.7051 -8.37%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 37.00 37.80 39.40 37.70 37.68 38.56 37.34 -
P/RPS 8.41 7.96 8.21 10.15 7.95 7.59 7.42 8.68%
P/EPS 78.01 74.58 88.35 101.98 95.25 68.64 90.23 -9.22%
EY 1.28 1.34 1.13 0.98 1.05 1.46 1.11 9.93%
DY 0.00 0.40 0.00 5.60 0.00 0.39 0.00 -
P/NAPS 2.83 3.00 2.77 2.74 2.78 2.93 2.50 8.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 -
Price 33.90 37.14 40.90 37.90 38.12 38.20 40.16 -
P/RPS 7.70 7.82 8.53 10.20 8.04 7.51 7.98 -2.34%
P/EPS 71.47 73.28 91.71 102.52 96.36 68.00 97.04 -18.39%
EY 1.40 1.36 1.09 0.98 1.04 1.47 1.03 22.63%
DY 0.00 0.40 0.00 5.57 0.00 0.39 0.00 -
P/NAPS 2.59 2.94 2.88 2.75 2.81 2.90 2.69 -2.48%

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