[PANAMY] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -1.22%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,178,944 1,208,120 1,176,842 1,199,120 1,169,739 1,138,132 1,153,021 1.48%
PBT 140,243 160,892 149,002 166,303 159,041 147,917 158,519 -7.82%
Tax -31,799 -33,829 -32,423 -35,287 -26,408 -26,666 -30,128 3.65%
NP 108,444 127,063 116,579 131,016 132,633 121,251 128,391 -10.61%
-
NP to SH 108,444 127,063 116,579 131,016 132,633 121,251 128,391 -10.61%
-
Tax Rate 22.67% 21.03% 21.76% 21.22% 16.60% 18.03% 19.01% -
Total Cost 1,070,500 1,081,057 1,060,263 1,068,104 1,037,106 1,016,881 1,024,630 2.95%
-
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 150,650 150,650 150,650 150,650 71,072 71,072 71,072 64.78%
Div Payout % 138.92% 118.56% 129.23% 114.99% 53.59% 58.62% 55.36% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 823,715 799,417 906,937 881,424 865,630 823,108 861,378 -2.92%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.20% 10.52% 9.91% 10.93% 11.34% 10.65% 11.14% -
ROE 13.17% 15.89% 12.85% 14.86% 15.32% 14.73% 14.91% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,940.78 1,988.81 1,937.32 1,973.99 1,925.62 1,873.59 1,898.10 1.48%
EPS 178.52 209.17 191.91 215.68 218.34 199.60 211.36 -10.61%
DPS 248.00 248.00 248.00 248.00 117.00 117.00 117.00 64.78%
NAPS 13.56 13.16 14.93 14.51 14.25 13.55 14.18 -2.92%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,911.54 1,958.85 1,908.13 1,944.26 1,896.62 1,845.37 1,869.51 1.48%
EPS 175.83 206.02 189.02 212.43 215.05 196.60 208.17 -10.61%
DPS 244.26 244.26 244.26 244.26 115.24 115.24 115.24 64.78%
NAPS 13.3557 12.9618 14.7051 14.2914 14.0354 13.3459 13.9664 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 37.68 38.56 37.34 34.60 38.96 38.42 36.30 -
P/RPS 1.94 1.94 1.93 1.75 2.02 2.05 1.91 1.04%
P/EPS 21.11 18.43 19.46 16.04 17.84 19.25 17.17 14.72%
EY 4.74 5.42 5.14 6.23 5.60 5.20 5.82 -12.75%
DY 6.58 6.43 6.64 7.17 3.00 3.05 3.22 60.82%
P/NAPS 2.78 2.93 2.50 2.38 2.73 2.84 2.56 5.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 -
Price 38.12 38.20 40.16 38.30 33.70 39.80 37.30 -
P/RPS 1.96 1.92 2.07 1.94 1.75 2.12 1.97 -0.33%
P/EPS 21.35 18.26 20.93 17.76 15.43 19.94 17.65 13.48%
EY 4.68 5.48 4.78 5.63 6.48 5.02 5.67 -11.97%
DY 6.51 6.49 6.18 6.48 3.47 2.94 3.14 62.37%
P/NAPS 2.81 2.90 2.69 2.64 2.36 2.94 2.63 4.49%

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