[PANAMY] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 9.98%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,129,070 1,117,317 1,086,735 1,017,187 979,229 947,719 931,020 13.68%
PBT 185,157 193,757 185,172 178,676 157,689 140,942 129,833 26.61%
Tax -41,265 -40,352 -38,272 -44,121 -35,340 -32,804 -30,295 22.80%
NP 143,892 153,405 146,900 134,555 122,349 108,138 99,538 27.76%
-
NP to SH 143,892 153,405 146,900 134,555 122,349 108,138 99,538 27.76%
-
Tax Rate 22.29% 20.83% 20.67% 24.69% 22.41% 23.27% 23.33% -
Total Cost 985,178 963,912 939,835 882,632 856,880 839,581 831,482 11.93%
-
Net Worth 772,689 817,641 779,371 752,035 713,158 750,213 718,625 4.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 84,436 84,436 84,436 9,111 9,111 9,111 9,111 339.41%
Div Payout % 58.68% 55.04% 57.48% 6.77% 7.45% 8.43% 9.15% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 772,689 817,641 779,371 752,035 713,158 750,213 718,625 4.94%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.74% 13.73% 13.52% 13.23% 12.49% 11.41% 10.69% -
ROE 18.62% 18.76% 18.85% 17.89% 17.16% 14.41% 13.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,858.67 1,839.33 1,788.98 1,674.49 1,612.01 1,560.13 1,532.64 13.68%
EPS 236.87 252.54 241.83 221.50 201.41 178.02 163.86 27.76%
DPS 139.00 139.00 139.00 15.00 15.00 15.00 15.00 339.39%
NAPS 12.72 13.46 12.83 12.38 11.74 12.35 11.83 4.94%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,830.68 1,811.62 1,762.03 1,649.27 1,587.72 1,536.63 1,509.56 13.68%
EPS 233.31 248.73 238.18 218.17 198.38 175.34 161.39 27.76%
DPS 136.91 136.91 136.91 14.77 14.77 14.77 14.77 339.48%
NAPS 12.5284 13.2573 12.6367 12.1935 11.5632 12.164 11.6518 4.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 36.00 29.78 29.68 24.28 20.80 23.00 23.20 -
P/RPS 1.94 1.62 1.66 1.45 1.29 1.47 1.51 18.12%
P/EPS 15.20 11.79 12.27 10.96 10.33 12.92 14.16 4.82%
EY 6.58 8.48 8.15 9.12 9.68 7.74 7.06 -4.57%
DY 3.86 4.67 4.68 0.62 0.72 0.65 0.65 226.86%
P/NAPS 2.83 2.21 2.31 1.96 1.77 1.86 1.96 27.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 27/05/15 -
Price 34.58 37.50 29.70 25.20 22.56 21.42 21.80 -
P/RPS 1.86 2.04 1.66 1.50 1.40 1.37 1.42 19.65%
P/EPS 14.60 14.85 12.28 11.38 11.20 12.03 13.30 6.39%
EY 6.85 6.73 8.14 8.79 8.93 8.31 7.52 -6.01%
DY 4.02 3.71 4.68 0.60 0.66 0.70 0.69 222.74%
P/NAPS 2.72 2.79 2.31 2.04 1.92 1.73 1.84 29.67%

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