[PANAMY] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -14.65%
YoY- -18.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,093,498 1,113,718 1,127,886 1,178,944 1,208,120 1,176,842 1,199,120 -5.95%
PBT 130,074 133,439 131,310 140,243 160,892 149,002 166,303 -15.09%
Tax -25,710 -25,736 -25,558 -31,799 -33,829 -32,423 -35,287 -19.01%
NP 104,364 107,703 105,752 108,444 127,063 116,579 131,016 -14.05%
-
NP to SH 104,364 107,703 105,752 108,444 127,063 116,579 131,016 -14.05%
-
Tax Rate 19.77% 19.29% 19.46% 22.67% 21.03% 21.76% 21.22% -
Total Cost 989,134 1,006,015 1,022,134 1,070,500 1,081,057 1,060,263 1,068,104 -4.98%
-
Net Worth 766,614 863,808 837,079 823,715 799,417 906,937 881,424 -8.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 137,285 137,285 137,285 150,650 150,650 150,650 150,650 -6.00%
Div Payout % 131.55% 127.47% 129.82% 138.92% 118.56% 129.23% 114.99% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 766,614 863,808 837,079 823,715 799,417 906,937 881,424 -8.87%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.54% 9.67% 9.38% 9.20% 10.52% 9.91% 10.93% -
ROE 13.61% 12.47% 12.63% 13.17% 15.89% 12.85% 14.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,800.12 1,833.40 1,856.72 1,940.78 1,988.81 1,937.32 1,973.99 -5.95%
EPS 171.80 177.30 174.09 178.52 209.17 191.91 215.68 -14.05%
DPS 226.00 226.00 226.00 248.00 248.00 248.00 248.00 -5.99%
NAPS 12.62 14.22 13.78 13.56 13.16 14.93 14.51 -8.87%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,773.00 1,805.79 1,828.76 1,911.54 1,958.85 1,908.13 1,944.26 -5.95%
EPS 169.22 174.63 171.47 175.83 206.02 189.02 212.43 -14.05%
DPS 222.60 222.60 222.60 244.26 244.26 244.26 244.26 -5.99%
NAPS 12.4299 14.0058 13.5724 13.3557 12.9618 14.7051 14.2914 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 37.80 39.40 37.70 37.68 38.56 37.34 34.60 -
P/RPS 2.10 2.15 2.03 1.94 1.94 1.93 1.75 12.91%
P/EPS 22.00 22.22 21.66 21.11 18.43 19.46 16.04 23.42%
EY 4.55 4.50 4.62 4.74 5.42 5.14 6.23 -18.88%
DY 5.98 5.74 5.99 6.58 6.43 6.64 7.17 -11.38%
P/NAPS 3.00 2.77 2.74 2.78 2.93 2.50 2.38 16.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 27/02/19 26/11/18 29/08/18 21/05/18 -
Price 37.14 40.90 37.90 38.12 38.20 40.16 38.30 -
P/RPS 2.06 2.23 2.04 1.96 1.92 2.07 1.94 4.07%
P/EPS 21.62 23.07 21.77 21.35 18.26 20.93 17.76 13.99%
EY 4.63 4.33 4.59 4.68 5.48 4.78 5.63 -12.21%
DY 6.09 5.53 5.96 6.51 6.49 6.18 6.48 -4.05%
P/NAPS 2.94 2.88 2.75 2.81 2.90 2.69 2.64 7.43%

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