[PANAMY] QoQ TTM Result on 31-Mar-2017 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- -6.92%

YoY- -13.47%

Quarter Report

5b 4Q 16 -Bursa (PMMA) dividend revised.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	1,169,739	1,138,132	1,153,021	1,122,964	1,125,380	1,129,070	1,117,317	3.09%
YoY %	2.78%	-1.29%	2.68%	-0.21%	-0.33%	1.05%	-	-
Horiz. %	104.69%	101.86%	103.20%	100.51%	100.72%	101.05%	100.00%	-
PBT	159,041	147,917	158,519	158,099	170,047	185,157	193,757	-12.30%
YoY %	7.52%	-6.69%	0.27%	-7.03%	-8.16%	-4.44%	-	-
Horiz. %	82.08%	76.34%	81.81%	81.60%	87.76%	95.56%	100.00%	-
Tax	-26,408	-26,666	-30,128	-30,981	-33,484	-41,265	-40,352	-24.56%
YoY %	0.97%	11.49%	2.75%	7.48%	18.86%	-2.26%	-	-
Horiz. %	65.44%	66.08%	74.66%	76.78%	82.98%	102.26%	100.00%	-
NP	132,633	121,251	128,391	127,118	136,563	143,892	153,405	-9.22%
YoY %	9.39%	-5.56%	1.00%	-6.92%	-5.09%	-6.20%	-	-
Horiz. %	86.46%	79.04%	83.69%	82.86%	89.02%	93.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,633	121,251	128,391	127,118	136,563	143,892	153,405	-9.22%
YoY %	9.39%	-5.56%	1.00%	-6.92%	-5.09%	-6.20%	-	-
Horiz. %	86.46%	79.04%	83.69%	82.86%	89.02%	93.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.60%	18.03%	19.01%	19.60%	19.69%	22.29%	20.83%	-
YoY %	-7.93%	-5.16%	-3.01%	-0.46%	-11.66%	7.01%	-	-
Horiz. %	79.69%	86.56%	91.26%	94.10%	94.53%	107.01%	100.00%	-
Total Cost	1,037,106	1,016,881	1,024,630	995,846	988,817	985,178	963,912	4.98%
YoY %	1.99%	-0.76%	2.89%	0.71%	0.37%	2.21%	-	-
Horiz. %	107.59%	105.50%	106.30%	103.31%	102.58%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	865,630	823,108	861,378	821,893	804,277	772,689	817,641	3.86%
YoY %	5.17%	-4.44%	4.80%	2.19%	4.09%	-5.50%	-	-
Horiz. %	105.87%	100.67%	105.35%	100.52%	98.37%	94.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	71,072	71,072	71,072	71,072	84,436	84,436	84,436	-10.82%
YoY %	0.00%	0.00%	0.00%	-15.83%	0.00%	0.00%	-	-
Horiz. %	84.17%	84.17%	84.17%	84.17%	100.00%	100.00%	100.00%	-
Div Payout %	53.59%	58.62%	55.36%	55.91%	61.83%	58.68%	55.04%	-
YoY %	-8.58%	5.89%	-0.98%	-9.57%	5.37%	6.61%	-	-
Horiz. %	97.37%	106.50%	100.58%	101.58%	112.34%	106.61%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	865,630	823,108	861,378	821,893	804,277	772,689	817,641	3.86%
YoY %	5.17%	-4.44%	4.80%	2.19%	4.09%	-5.50%	-	-
Horiz. %	105.87%	100.67%	105.35%	100.52%	98.37%	94.50%	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%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.34%	10.65%	11.14%	11.32%	12.13%	12.74%	13.73%	-
YoY %	6.48%	-4.40%	-1.59%	-6.68%	-4.79%	-7.21%	-	-
Horiz. %	82.59%	77.57%	81.14%	82.45%	88.35%	92.79%	100.00%	-
ROE	15.32%	14.73%	14.91%	15.47%	16.98%	18.62%	18.76%	-
YoY %	4.01%	-1.21%	-3.62%	-8.89%	-8.81%	-0.75%	-	-
Horiz. %	81.66%	78.52%	79.48%	82.46%	90.51%	99.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	1,925.62	1,873.59	1,898.10	1,848.62	1,852.60	1,858.67	1,839.33	3.09%
YoY %	2.78%	-1.29%	2.68%	-0.21%	-0.33%	1.05%	-	-
Horiz. %	104.69%	101.86%	103.20%	100.51%	100.72%	101.05%	100.00%	-
EPS	218.34	199.60	211.36	209.26	224.81	236.87	252.54	-9.22%
YoY %	9.39%	-5.56%	1.00%	-6.92%	-5.09%	-6.20%	-	-
Horiz. %	86.46%	79.04%	83.69%	82.86%	89.02%	93.80%	100.00%	-
DPS	117.00	117.00	117.00	117.00	139.00	139.00	139.00	-10.82%
YoY %	0.00%	0.00%	0.00%	-15.83%	0.00%	0.00%	-	-
Horiz. %	84.17%	84.17%	84.17%	84.17%	100.00%	100.00%	100.00%	-
NAPS	14.25	13.55	14.18	13.53	13.24	12.72	13.46	3.86%
YoY %	5.17%	-4.44%	4.80%	2.19%	4.09%	-5.50%	-	-
Horiz. %	105.87%	100.67%	105.35%	100.52%	98.37%	94.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,925.63	1,873.60	1,898.11	1,848.63	1,852.61	1,858.68	1,839.33	3.09%
YoY %	2.78%	-1.29%	2.68%	-0.21%	-0.33%	1.05%	-	-
Horiz. %	104.69%	101.86%	103.20%	100.51%	100.72%	101.05%	100.00%	-
EPS	218.34	199.60	211.36	209.26	224.81	236.88	252.54	-9.22%
YoY %	9.39%	-5.56%	1.00%	-6.92%	-5.10%	-6.20%	-	-
Horiz. %	86.46%	79.04%	83.69%	82.86%	89.02%	93.80%	100.00%	-
DPS	117.00	117.00	117.00	117.00	139.00	139.00	139.00	-10.82%
YoY %	0.00%	0.00%	0.00%	-15.83%	0.00%	0.00%	-	-
Horiz. %	84.17%	84.17%	84.17%	84.17%	100.00%	100.00%	100.00%	-
NAPS	14.2501	13.55	14.1801	13.53	13.24	12.72	13.46	3.86%
YoY %	5.17%	-4.44%	4.80%	2.19%	4.09%	-5.50%	-	-
Horiz. %	105.87%	100.67%	105.35%	100.52%	98.37%	94.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	38.96	38.42	36.30	34.90	30.68	36.00	29.78	-
P/RPS	2.02	2.05	1.91	1.89	1.66	1.94	1.62	15.80%
YoY %	-1.46%	7.33%	1.06%	13.86%	-14.43%	19.75%	-	-
Horiz. %	124.69%	126.54%	117.90%	116.67%	102.47%	119.75%	100.00%	-
P/EPS	17.84	19.25	17.17	16.68	13.65	15.20	11.79	31.70%
YoY %	-7.32%	12.11%	2.94%	22.20%	-10.20%	28.92%	-	-
Horiz. %	151.31%	163.27%	145.63%	141.48%	115.78%	128.92%	100.00%	-
EY	5.60	5.20	5.82	6.00	7.33	6.58	8.48	-24.10%
YoY %	7.69%	-10.65%	-3.00%	-18.14%	11.40%	-22.41%	-	-
Horiz. %	66.04%	61.32%	68.63%	70.75%	86.44%	77.59%	100.00%	-
DY	3.00	3.05	3.22	3.35	4.53	3.86	4.67	-25.48%
YoY %	-1.64%	-5.28%	-3.88%	-26.05%	17.36%	-17.34%	-	-
Horiz. %	64.24%	65.31%	68.95%	71.73%	97.00%	82.66%	100.00%	-
P/NAPS	2.73	2.84	2.56	2.58	2.32	2.83	2.21	15.08%
YoY %	-3.87%	10.94%	-0.78%	11.21%	-18.02%	28.05%	-	-
Horiz. %	123.53%	128.51%	115.84%	116.74%	104.98%	128.05%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	24/11/17	23/08/17	30/05/17	28/02/17	29/11/16	24/08/16	-
Price	33.70	39.80	37.30	36.34	32.38	34.58	37.50	-
P/RPS	1.75	2.12	1.97	1.97	1.75	1.86	2.04	-9.69%
YoY %	-17.45%	7.61%	0.00%	12.57%	-5.91%	-8.82%	-	-
Horiz. %	85.78%	103.92%	96.57%	96.57%	85.78%	91.18%	100.00%	-
P/EPS	15.43	19.94	17.65	17.37	14.40	14.60	14.85	2.57%
YoY %	-22.62%	12.97%	1.61%	20.63%	-1.37%	-1.68%	-	-
Horiz. %	103.91%	134.28%	118.86%	116.97%	96.97%	98.32%	100.00%	-
EY	6.48	5.02	5.67	5.76	6.94	6.85	6.73	-2.48%
YoY %	29.08%	-11.46%	-1.56%	-17.00%	1.31%	1.78%	-	-
Horiz. %	96.29%	74.59%	84.25%	85.59%	103.12%	101.78%	100.00%	-
DY	3.47	2.94	3.14	3.22	4.29	4.02	3.71	-4.34%
YoY %	18.03%	-6.37%	-2.48%	-24.94%	6.72%	8.36%	-	-
Horiz. %	93.53%	79.25%	84.64%	86.79%	115.63%	108.36%	100.00%	-
P/NAPS	2.36	2.94	2.63	2.69	2.45	2.72	2.79	-10.53%
YoY %	-19.73%	11.79%	-2.23%	9.80%	-9.93%	-2.51%	-	-
Horiz. %	84.59%	105.38%	94.27%	96.42%	87.81%	97.49%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 15:50:00

EMA 5

10 Mins

SELL

2024-05-03 15:05:00

EMA 5

5 Mins

SELL

2024-05-03 10:00:00

EMA 5

Hourly

BUY

2024-05-03 09:30:00

ADX

10 Mins

BUY

2024-05-03 09:25:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

274

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

221

PBBANK

PUBLIC BANK BHD

214

YTL

YTL CORPORATION BHD

211

Daily Stocks

HSI-CXG

0.17

+0.045

292,526,500

FITTERS

0.05

0.00

165,012,800

HSI-HUT

0.23

-0.04

159,160,800

INGENIEU

0.12

-0.01

155,490,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

77,992,000

TWL

0.03

0.00

77,324,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.91

+0.005

53,142,100

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

DLADY

34.22

+0.52

21,200

AJI

20.22

+0.48

952,100

TENAGA

12.34

+0.32

11,667,500

NESTLE

128.20

+0.30

44,100

HUMEIND-LA

4.18

+0.30

3,600

SAM

5.10

+0.27

1,086,900

HLFG

17.14

+0.24

154,200

MCEMENT

5.16

+0.17

1,732,500

HSI-CVV

0.95

+0.165

28,100

More gainer Stocks

HSI-HWB

0.215

-0.255

302,700

APOLLO

6.85

-0.19

210,500

NIO-C8

0.025

-0.14

50,500

TAANN

4.12

-0.12

530,000

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

NHFATT

3.99

-0.12

9,900

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More