[PANAMY] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -3.1%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 914,663 1,051,980 1,072,967 1,093,498 1,113,718 1,127,886 1,178,944 -15.58%
PBT 102,380 141,227 132,006 130,074 133,439 131,310 140,243 -18.94%
Tax -15,041 -24,238 -22,860 -25,710 -25,736 -25,558 -31,799 -39.32%
NP 87,339 116,989 109,146 104,364 107,703 105,752 108,444 -13.44%
-
NP to SH 87,339 116,989 109,146 104,364 107,703 105,752 108,444 -13.44%
-
Tax Rate 14.69% 17.16% 17.32% 19.77% 19.29% 19.46% 22.67% -
Total Cost 827,324 934,991 963,821 989,134 1,006,015 1,022,134 1,070,500 -15.79%
-
Net Worth 813,996 816,426 795,165 766,614 863,808 837,079 823,715 -0.78%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 120,277 120,277 137,285 137,285 137,285 137,285 150,650 -13.95%
Div Payout % 137.71% 102.81% 125.78% 131.55% 127.47% 129.82% 138.92% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 813,996 816,426 795,165 766,614 863,808 837,079 823,715 -0.78%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.55% 11.12% 10.17% 9.54% 9.67% 9.38% 9.20% -
ROE 10.73% 14.33% 13.73% 13.61% 12.47% 12.63% 13.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,505.72 1,731.77 1,766.32 1,800.12 1,833.40 1,856.72 1,940.78 -15.58%
EPS 143.78 192.59 179.68 171.80 177.30 174.09 178.52 -13.44%
DPS 198.00 198.00 226.00 226.00 226.00 226.00 248.00 -13.95%
NAPS 13.40 13.44 13.09 12.62 14.22 13.78 13.56 -0.78%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,483.04 1,705.68 1,739.71 1,773.00 1,805.79 1,828.76 1,911.54 -15.57%
EPS 141.61 189.69 176.97 169.22 174.63 171.47 175.83 -13.44%
DPS 195.02 195.02 222.60 222.60 222.60 222.60 244.26 -13.94%
NAPS 13.1982 13.2376 12.8928 12.4299 14.0058 13.5724 13.3557 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 30.00 26.88 37.00 37.80 39.40 37.70 37.68 -
P/RPS 1.99 1.55 2.09 2.10 2.15 2.03 1.94 1.71%
P/EPS 20.87 13.96 20.59 22.00 22.22 21.66 21.11 -0.76%
EY 4.79 7.16 4.86 4.55 4.50 4.62 4.74 0.70%
DY 6.60 7.37 6.11 5.98 5.74 5.99 6.58 0.20%
P/NAPS 2.24 2.00 2.83 3.00 2.77 2.74 2.78 -13.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 06/07/20 26/02/20 25/11/19 27/08/19 28/05/19 27/02/19 -
Price 31.54 30.40 33.90 37.14 40.90 37.90 38.12 -
P/RPS 2.09 1.76 1.92 2.06 2.23 2.04 1.96 4.37%
P/EPS 21.94 15.79 18.87 21.62 23.07 21.77 21.35 1.83%
EY 4.56 6.34 5.30 4.63 4.33 4.59 4.68 -1.71%
DY 6.28 6.51 6.67 6.09 5.53 5.96 6.51 -2.37%
P/NAPS 2.35 2.26 2.59 2.94 2.88 2.75 2.81 -11.24%

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