[PANAMY] QoQ TTM Result on 30-Sep-2018 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 8.99%

YoY- 4.79%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	1,113,718	1,127,886	1,178,944	1,208,120	1,176,842	1,199,120	1,169,739	-3.22%
YoY %	-1.26%	-4.33%	-2.41%	2.66%	-1.86%	2.51%	-	-
Horiz. %	95.21%	96.42%	100.79%	103.28%	100.61%	102.51%	100.00%	-
PBT	133,439	131,310	140,243	160,892	149,002	166,303	159,041	-11.07%
YoY %	1.62%	-6.37%	-12.83%	7.98%	-10.40%	4.57%	-	-
Horiz. %	83.90%	82.56%	88.18%	101.16%	93.69%	104.57%	100.00%	-
Tax	-25,736	-25,558	-31,799	-33,829	-32,423	-35,287	-26,408	-1.70%
YoY %	-0.70%	19.63%	6.00%	-4.34%	8.12%	-33.62%	-	-
Horiz. %	97.46%	96.78%	120.41%	128.10%	122.78%	133.62%	100.00%	-
NP	107,703	105,752	108,444	127,063	116,579	131,016	132,633	-12.99%
YoY %	1.84%	-2.48%	-14.65%	8.99%	-11.02%	-1.22%	-	-
Horiz. %	81.20%	79.73%	81.76%	95.80%	87.90%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,703	105,752	108,444	127,063	116,579	131,016	132,633	-12.99%
YoY %	1.84%	-2.48%	-14.65%	8.99%	-11.02%	-1.22%	-	-
Horiz. %	81.20%	79.73%	81.76%	95.80%	87.90%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.29%	19.46%	22.67%	21.03%	21.76%	21.22%	16.60%	-
YoY %	-0.87%	-14.16%	7.80%	-3.35%	2.54%	27.83%	-	-
Horiz. %	116.20%	117.23%	136.57%	126.69%	131.08%	127.83%	100.00%	-
Total Cost	1,006,015	1,022,134	1,070,500	1,081,057	1,060,263	1,068,104	1,037,106	-2.01%
YoY %	-1.58%	-4.52%	-0.98%	1.96%	-0.73%	2.99%	-	-
Horiz. %	97.00%	98.56%	103.22%	104.24%	102.23%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	863,808	837,079	823,715	799,417	906,937	881,424	865,630	-0.14%
YoY %	3.19%	1.62%	3.04%	-11.86%	2.89%	1.82%	-	-
Horiz. %	99.79%	96.70%	95.16%	92.35%	104.77%	101.82%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	137,285	137,285	150,650	150,650	150,650	150,650	71,072	55.28%
YoY %	0.00%	-8.87%	0.00%	0.00%	0.00%	111.97%	-	-
Horiz. %	193.16%	193.16%	211.97%	211.97%	211.97%	211.97%	100.00%	-
Div Payout %	127.47%	129.82%	138.92%	118.56%	129.23%	114.99%	53.59%	-
YoY %	-1.81%	-6.55%	17.17%	-8.26%	12.38%	114.57%	-	-
Horiz. %	237.86%	242.25%	259.23%	221.24%	241.15%	214.57%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	863,808	837,079	823,715	799,417	906,937	881,424	865,630	-0.14%
YoY %	3.19%	1.62%	3.04%	-11.86%	2.89%	1.82%	-	-
Horiz. %	99.79%	96.70%	95.16%	92.35%	104.77%	101.82%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	60,746	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	9.67%	9.38%	9.20%	10.52%	9.91%	10.93%	11.34%	-
YoY %	3.09%	1.96%	-12.55%	6.16%	-9.33%	-3.62%	-	-
Horiz. %	85.27%	82.72%	81.13%	92.77%	87.39%	96.38%	100.00%	-
ROE	12.47%	12.63%	13.17%	15.89%	12.85%	14.86%	15.32%	-
YoY %	-1.27%	-4.10%	-17.12%	23.66%	-13.53%	-3.00%	-	-
Horiz. %	81.40%	82.44%	85.97%	103.72%	83.88%	97.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	1,833.40	1,856.72	1,940.78	1,988.81	1,937.32	1,973.99	1,925.62	-3.22%
YoY %	-1.26%	-4.33%	-2.42%	2.66%	-1.86%	2.51%	-	-
Horiz. %	95.21%	96.42%	100.79%	103.28%	100.61%	102.51%	100.00%	-
EPS	177.30	174.09	178.52	209.17	191.91	215.68	218.34	-12.99%
YoY %	1.84%	-2.48%	-14.65%	8.99%	-11.02%	-1.22%	-	-
Horiz. %	81.20%	79.73%	81.76%	95.80%	87.90%	98.78%	100.00%	-
DPS	226.00	226.00	248.00	248.00	248.00	248.00	117.00	55.28%
YoY %	0.00%	-8.87%	0.00%	0.00%	0.00%	111.97%	-	-
Horiz. %	193.16%	193.16%	211.97%	211.97%	211.97%	211.97%	100.00%	-
NAPS	14.22	13.78	13.56	13.16	14.93	14.51	14.25	-0.14%
YoY %	3.19%	1.62%	3.04%	-11.86%	2.89%	1.82%	-	-
Horiz. %	99.79%	96.70%	95.16%	92.35%	104.77%	101.82%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,833.41	1,856.73	1,940.78	1,988.81	1,937.32	1,974.00	1,925.63	-3.22%
YoY %	-1.26%	-4.33%	-2.42%	2.66%	-1.86%	2.51%	-	-
Horiz. %	95.21%	96.42%	100.79%	103.28%	100.61%	102.51%	100.00%	-
EPS	177.30	174.09	178.52	209.17	191.91	215.68	218.34	-12.99%
YoY %	1.84%	-2.48%	-14.65%	8.99%	-11.02%	-1.22%	-	-
Horiz. %	81.20%	79.73%	81.76%	95.80%	87.90%	98.78%	100.00%	-
DPS	226.00	226.00	248.00	248.00	248.00	248.00	117.00	55.28%
YoY %	0.00%	-8.87%	0.00%	0.00%	0.00%	111.97%	-	-
Horiz. %	193.16%	193.16%	211.97%	211.97%	211.97%	211.97%	100.00%	-
NAPS	14.2201	13.78	13.56	13.16	14.9301	14.5101	14.2501	-0.14%
YoY %	3.19%	1.62%	3.04%	-11.86%	2.89%	1.82%	-	-
Horiz. %	99.79%	96.70%	95.16%	92.35%	104.77%	101.82%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	39.40	37.70	37.68	38.56	37.34	34.60	38.96	-
P/RPS	2.15	2.03	1.94	1.94	1.93	1.75	2.02	4.25%
YoY %	5.91%	4.64%	0.00%	0.52%	10.29%	-13.37%	-	-
Horiz. %	106.44%	100.50%	96.04%	96.04%	95.54%	86.63%	100.00%	-
P/EPS	22.22	21.66	21.11	18.43	19.46	16.04	17.84	15.80%
YoY %	2.59%	2.61%	14.54%	-5.29%	21.32%	-10.09%	-	-
Horiz. %	124.55%	121.41%	118.33%	103.31%	109.08%	89.91%	100.00%	-
EY	4.50	4.62	4.74	5.42	5.14	6.23	5.60	-13.60%
YoY %	-2.60%	-2.53%	-12.55%	5.45%	-17.50%	11.25%	-	-
Horiz. %	80.36%	82.50%	84.64%	96.79%	91.79%	111.25%	100.00%	-
DY	5.74	5.99	6.58	6.43	6.64	7.17	3.00	54.30%
YoY %	-4.17%	-8.97%	2.33%	-3.16%	-7.39%	139.00%	-	-
Horiz. %	191.33%	199.67%	219.33%	214.33%	221.33%	239.00%	100.00%	-
P/NAPS	2.77	2.74	2.78	2.93	2.50	2.38	2.73	0.97%
YoY %	1.09%	-1.44%	-5.12%	17.20%	5.04%	-12.82%	-	-
Horiz. %	101.47%	100.37%	101.83%	107.33%	91.58%	87.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	28/05/19	27/02/19	26/11/18	29/08/18	21/05/18	28/02/18	-
Price	40.90	37.90	38.12	38.20	40.16	38.30	33.70	-
P/RPS	2.23	2.04	1.96	1.92	2.07	1.94	1.75	17.59%
YoY %	9.31%	4.08%	2.08%	-7.25%	6.70%	10.86%	-	-
Horiz. %	127.43%	116.57%	112.00%	109.71%	118.29%	110.86%	100.00%	-
P/EPS	23.07	21.77	21.35	18.26	20.93	17.76	15.43	30.85%
YoY %	5.97%	1.97%	16.92%	-12.76%	17.85%	15.10%	-	-
Horiz. %	149.51%	141.09%	138.37%	118.34%	135.64%	115.10%	100.00%	-
EY	4.33	4.59	4.68	5.48	4.78	5.63	6.48	-23.62%
YoY %	-5.66%	-1.92%	-14.60%	14.64%	-15.10%	-13.12%	-	-
Horiz. %	66.82%	70.83%	72.22%	84.57%	73.77%	86.88%	100.00%	-
DY	5.53	5.96	6.51	6.49	6.18	6.48	3.47	36.55%
YoY %	-7.21%	-8.45%	0.31%	5.02%	-4.63%	86.74%	-	-
Horiz. %	159.37%	171.76%	187.61%	187.03%	178.10%	186.74%	100.00%	-
P/NAPS	2.88	2.75	2.81	2.90	2.69	2.64	2.36	14.23%
YoY %	4.73%	-2.14%	-3.10%	7.81%	1.89%	11.86%	-	-
Horiz. %	122.03%	116.53%	119.07%	122.88%	113.98%	111.86%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-09 16:35:00

EMA 5

5 Mins

BUY

2024-05-09 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-09 16:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

314

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

307

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

VSTECS

VSTECS BERHAD

258

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

183

SNS

SNS NETWORK TECHNOLOGY BERHAD

183

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More