[PANAMY] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 9.39%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,208,120 1,176,842 1,199,120 1,169,739 1,138,132 1,153,021 1,122,964 4.98%
PBT 160,892 149,002 166,303 159,041 147,917 158,519 158,099 1.17%
Tax -33,829 -32,423 -35,287 -26,408 -26,666 -30,128 -30,981 6.03%
NP 127,063 116,579 131,016 132,633 121,251 128,391 127,118 -0.02%
-
NP to SH 127,063 116,579 131,016 132,633 121,251 128,391 127,118 -0.02%
-
Tax Rate 21.03% 21.76% 21.22% 16.60% 18.03% 19.01% 19.60% -
Total Cost 1,081,057 1,060,263 1,068,104 1,037,106 1,016,881 1,024,630 995,846 5.62%
-
Net Worth 799,417 906,937 881,424 865,630 823,108 861,378 821,893 -1.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 150,650 150,650 150,650 71,072 71,072 71,072 71,072 64.93%
Div Payout % 118.56% 129.23% 114.99% 53.59% 58.62% 55.36% 55.91% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 799,417 906,937 881,424 865,630 823,108 861,378 821,893 -1.82%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.52% 9.91% 10.93% 11.34% 10.65% 11.14% 11.32% -
ROE 15.89% 12.85% 14.86% 15.32% 14.73% 14.91% 15.47% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,988.81 1,937.32 1,973.99 1,925.62 1,873.59 1,898.10 1,848.62 4.98%
EPS 209.17 191.91 215.68 218.34 199.60 211.36 209.26 -0.02%
DPS 248.00 248.00 248.00 117.00 117.00 117.00 117.00 64.93%
NAPS 13.16 14.93 14.51 14.25 13.55 14.18 13.53 -1.82%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,958.85 1,908.13 1,944.26 1,896.62 1,845.37 1,869.51 1,820.78 4.98%
EPS 206.02 189.02 212.43 215.05 196.60 208.17 206.11 -0.02%
DPS 244.26 244.26 244.26 115.24 115.24 115.24 115.24 64.93%
NAPS 12.9618 14.7051 14.2914 14.0354 13.3459 13.9664 13.3262 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 38.56 37.34 34.60 38.96 38.42 36.30 34.90 -
P/RPS 1.94 1.93 1.75 2.02 2.05 1.91 1.89 1.75%
P/EPS 18.43 19.46 16.04 17.84 19.25 17.17 16.68 6.87%
EY 5.42 5.14 6.23 5.60 5.20 5.82 6.00 -6.54%
DY 6.43 6.64 7.17 3.00 3.05 3.22 3.35 54.38%
P/NAPS 2.93 2.50 2.38 2.73 2.84 2.56 2.58 8.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 -
Price 38.20 40.16 38.30 33.70 39.80 37.30 36.34 -
P/RPS 1.92 2.07 1.94 1.75 2.12 1.97 1.97 -1.69%
P/EPS 18.26 20.93 17.76 15.43 19.94 17.65 17.37 3.38%
EY 5.48 4.78 5.63 6.48 5.02 5.67 5.76 -3.26%
DY 6.49 6.18 6.48 3.47 2.94 3.14 3.22 59.49%
P/NAPS 2.90 2.69 2.64 2.36 2.94 2.63 2.69 5.13%

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