[PANAMY] QoQ TTM Result on 31-Dec-2016 [#3]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Dec-2016 [#3]

Profit Trend

QoQ- -5.09%

YoY- 1.49%

Quarter Report

PMMA - 3rd Quarter FYE 31 March 2017.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,138,132	1,153,021	1,122,964	1,125,380	1,129,070	1,117,317	1,086,735	3.12%
YoY %	-1.29%	2.68%	-0.21%	-0.33%	1.05%	2.81%	-	-
Horiz. %	104.73%	106.10%	103.33%	103.56%	103.90%	102.81%	100.00%	-
PBT	147,917	158,519	158,099	170,047	185,157	193,757	185,172	-13.89%
YoY %	-6.69%	0.27%	-7.03%	-8.16%	-4.44%	4.64%	-	-
Horiz. %	79.88%	85.61%	85.38%	91.83%	99.99%	104.64%	100.00%	-
Tax	-26,666	-30,128	-30,981	-33,484	-41,265	-40,352	-38,272	-21.38%
YoY %	11.49%	2.75%	7.48%	18.86%	-2.26%	-5.43%	-	-
Horiz. %	69.67%	78.72%	80.95%	87.49%	107.82%	105.43%	100.00%	-
NP	121,251	128,391	127,118	136,563	143,892	153,405	146,900	-11.99%
YoY %	-5.56%	1.00%	-6.92%	-5.09%	-6.20%	4.43%	-	-
Horiz. %	82.54%	87.40%	86.53%	92.96%	97.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,251	128,391	127,118	136,563	143,892	153,405	146,900	-11.99%
YoY %	-5.56%	1.00%	-6.92%	-5.09%	-6.20%	4.43%	-	-
Horiz. %	82.54%	87.40%	86.53%	92.96%	97.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.03%	19.01%	19.60%	19.69%	22.29%	20.83%	20.67%	-
YoY %	-5.16%	-3.01%	-0.46%	-11.66%	7.01%	0.77%	-	-
Horiz. %	87.23%	91.97%	94.82%	95.26%	107.84%	100.77%	100.00%	-
Total Cost	1,016,881	1,024,630	995,846	988,817	985,178	963,912	939,835	5.38%
YoY %	-0.76%	2.89%	0.71%	0.37%	2.21%	2.56%	-	-
Horiz. %	108.20%	109.02%	105.96%	105.21%	104.82%	102.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	823,108	861,378	821,893	804,277	772,689	817,641	779,371	3.70%
YoY %	-4.44%	4.80%	2.19%	4.09%	-5.50%	4.91%	-	-
Horiz. %	105.61%	110.52%	105.46%	103.20%	99.14%	104.91%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	71,072	71,072	71,072	84,436	84,436	84,436	84,436	-10.84%
YoY %	0.00%	0.00%	-15.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.17%	84.17%	84.17%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	58.62%	55.36%	55.91%	61.83%	58.68%	55.04%	57.48%	-
YoY %	5.89%	-0.98%	-9.57%	5.37%	6.61%	-4.24%	-	-
Horiz. %	101.98%	96.31%	97.27%	107.57%	102.09%	95.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	823,108	861,378	821,893	804,277	772,689	817,641	779,371	3.70%
YoY %	-4.44%	4.80%	2.19%	4.09%	-5.50%	4.91%	-	-
Horiz. %	105.61%	110.52%	105.46%	103.20%	99.14%	104.91%	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%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	10.65%	11.14%	11.32%	12.13%	12.74%	13.73%	13.52%	-
YoY %	-4.40%	-1.59%	-6.68%	-4.79%	-7.21%	1.55%	-	-
Horiz. %	78.77%	82.40%	83.73%	89.72%	94.23%	101.55%	100.00%	-
ROE	14.73%	14.91%	15.47%	16.98%	18.62%	18.76%	18.85%	-
YoY %	-1.21%	-3.62%	-8.89%	-8.81%	-0.75%	-0.48%	-	-
Horiz. %	78.14%	79.10%	82.07%	90.08%	98.78%	99.52%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	1,873.59	1,898.10	1,848.62	1,852.60	1,858.67	1,839.33	1,788.98	3.12%
YoY %	-1.29%	2.68%	-0.21%	-0.33%	1.05%	2.81%	-	-
Horiz. %	104.73%	106.10%	103.33%	103.56%	103.90%	102.81%	100.00%	-
EPS	199.60	211.36	209.26	224.81	236.87	252.54	241.83	-11.99%
YoY %	-5.56%	1.00%	-6.92%	-5.09%	-6.20%	4.43%	-	-
Horiz. %	82.54%	87.40%	86.53%	92.96%	97.95%	104.43%	100.00%	-
DPS	117.00	117.00	117.00	139.00	139.00	139.00	139.00	-10.84%
YoY %	0.00%	0.00%	-15.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.17%	84.17%	84.17%	100.00%	100.00%	100.00%	100.00%	-
NAPS	13.55	14.18	13.53	13.24	12.72	13.46	12.83	3.70%
YoY %	-4.44%	4.80%	2.19%	4.09%	-5.50%	4.91%	-	-
Horiz. %	105.61%	110.52%	105.46%	103.20%	99.14%	104.91%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,873.60	1,898.11	1,848.63	1,852.61	1,858.68	1,839.33	1,788.99	3.12%
YoY %	-1.29%	2.68%	-0.21%	-0.33%	1.05%	2.81%	-	-
Horiz. %	104.73%	106.10%	103.33%	103.56%	103.90%	102.81%	100.00%	-
EPS	199.60	211.36	209.26	224.81	236.88	252.54	241.83	-11.99%
YoY %	-5.56%	1.00%	-6.92%	-5.10%	-6.20%	4.43%	-	-
Horiz. %	82.54%	87.40%	86.53%	92.96%	97.95%	104.43%	100.00%	-
DPS	117.00	117.00	117.00	139.00	139.00	139.00	139.00	-10.84%
YoY %	0.00%	0.00%	-15.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.17%	84.17%	84.17%	100.00%	100.00%	100.00%	100.00%	-
NAPS	13.55	14.1801	13.53	13.24	12.72	13.46	12.83	3.70%
YoY %	-4.44%	4.80%	2.19%	4.09%	-5.50%	4.91%	-	-
Horiz. %	105.61%	110.52%	105.46%	103.20%	99.14%	104.91%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	38.42	36.30	34.90	30.68	36.00	29.78	29.68	-
P/RPS	2.05	1.91	1.89	1.66	1.94	1.62	1.66	15.09%
YoY %	7.33%	1.06%	13.86%	-14.43%	19.75%	-2.41%	-	-
Horiz. %	123.49%	115.06%	113.86%	100.00%	116.87%	97.59%	100.00%	-
P/EPS	19.25	17.17	16.68	13.65	15.20	11.79	12.27	34.98%
YoY %	12.11%	2.94%	22.20%	-10.20%	28.92%	-3.91%	-	-
Horiz. %	156.89%	139.93%	135.94%	111.25%	123.88%	96.09%	100.00%	-
EY	5.20	5.82	6.00	7.33	6.58	8.48	8.15	-25.86%
YoY %	-10.65%	-3.00%	-18.14%	11.40%	-22.41%	4.05%	-	-
Horiz. %	63.80%	71.41%	73.62%	89.94%	80.74%	104.05%	100.00%	-
DY	3.05	3.22	3.35	4.53	3.86	4.67	4.68	-24.81%
YoY %	-5.28%	-3.88%	-26.05%	17.36%	-17.34%	-0.21%	-	-
Horiz. %	65.17%	68.80%	71.58%	96.79%	82.48%	99.79%	100.00%	-
P/NAPS	2.84	2.56	2.58	2.32	2.83	2.21	2.31	14.74%
YoY %	10.94%	-0.78%	11.21%	-18.02%	28.05%	-4.33%	-	-
Horiz. %	122.94%	110.82%	111.69%	100.43%	122.51%	95.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	24/11/17	23/08/17	30/05/17	28/02/17	29/11/16	24/08/16	30/05/16	-
Price	39.80	37.30	36.34	32.38	34.58	37.50	29.70	-
P/RPS	2.12	1.97	1.97	1.75	1.86	2.04	1.66	17.69%
YoY %	7.61%	0.00%	12.57%	-5.91%	-8.82%	22.89%	-	-
Horiz. %	127.71%	118.67%	118.67%	105.42%	112.05%	122.89%	100.00%	-
P/EPS	19.94	17.65	17.37	14.40	14.60	14.85	12.28	38.10%
YoY %	12.97%	1.61%	20.63%	-1.37%	-1.68%	20.93%	-	-
Horiz. %	162.38%	143.73%	141.45%	117.26%	118.89%	120.93%	100.00%	-
EY	5.02	5.67	5.76	6.94	6.85	6.73	8.14	-27.52%
YoY %	-11.46%	-1.56%	-17.00%	1.31%	1.78%	-17.32%	-	-
Horiz. %	61.67%	69.66%	70.76%	85.26%	84.15%	82.68%	100.00%	-
DY	2.94	3.14	3.22	4.29	4.02	3.71	4.68	-26.62%
YoY %	-6.37%	-2.48%	-24.94%	6.72%	8.36%	-20.73%	-	-
Horiz. %	62.82%	67.09%	68.80%	91.67%	85.90%	79.27%	100.00%	-
P/NAPS	2.94	2.63	2.69	2.45	2.72	2.79	2.31	17.42%
YoY %	11.79%	-2.23%	9.80%	-9.93%	-2.51%	20.78%	-	-
Horiz. %	127.27%	113.85%	116.45%	106.06%	117.75%	120.78%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos