[PANAMY] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -20.14%
YoY- -8.49%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 896,094 1,159,974 1,228,750 1,210,750 1,180,414 1,095,744 999,326 -1.79%
PBT 87,716 150,346 152,818 163,640 184,004 184,034 128,322 -6.13%
Tax -12,758 -34,590 -34,286 -37,202 -45,832 -39,846 -29,756 -13.15%
NP 74,958 115,756 118,532 126,438 138,172 144,188 98,566 -4.45%
-
NP to SH 74,958 115,756 118,532 126,438 138,172 144,188 98,566 -4.45%
-
Tax Rate 14.54% 23.01% 22.44% 22.73% 24.91% 21.65% 23.19% -
Total Cost 821,136 1,044,218 1,110,218 1,084,312 1,042,242 951,556 900,760 -1.52%
-
Net Worth 742,923 766,614 799,417 823,108 772,689 713,158 677,317 1.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 18,223 18,223 18,223 18,223 18,223 18,223 18,223 0.00%
Div Payout % 24.31% 15.74% 15.37% 14.41% 13.19% 12.64% 18.49% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 742,923 766,614 799,417 823,108 772,689 713,158 677,317 1.55%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.36% 9.98% 9.65% 10.44% 11.71% 13.16% 9.86% -
ROE 10.09% 15.10% 14.83% 15.36% 17.88% 20.22% 14.55% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,475.15 1,909.55 2,022.77 1,993.14 1,943.20 1,803.81 1,645.09 -1.79%
EPS 124.00 190.00 196.00 208.00 228.00 238.00 162.00 -4.35%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 12.23 12.62 13.16 13.55 12.72 11.74 11.15 1.55%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,452.93 1,880.78 1,992.30 1,963.11 1,913.93 1,776.64 1,620.31 -1.79%
EPS 121.54 187.69 192.19 205.01 224.03 233.79 159.82 -4.45%
DPS 29.55 29.55 29.55 29.55 29.55 29.55 29.55 0.00%
NAPS 12.0458 12.4299 12.9618 13.3459 12.5284 11.5632 10.982 1.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 28.42 37.80 38.56 38.42 36.00 20.80 20.00 -
P/RPS 1.93 1.98 1.91 1.93 1.85 1.15 1.22 7.93%
P/EPS 23.03 19.84 19.76 18.46 15.83 8.76 12.33 10.96%
EY 4.34 5.04 5.06 5.42 6.32 11.41 8.11 -9.88%
DY 1.06 0.79 0.78 0.78 0.83 1.44 1.50 -5.61%
P/NAPS 2.32 3.00 2.93 2.84 2.83 1.77 1.79 4.41%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 25/11/19 26/11/18 24/11/17 29/11/16 27/11/15 28/11/14 -
Price 31.06 37.14 38.20 39.80 34.58 22.56 18.30 -
P/RPS 2.11 1.94 1.89 2.00 1.78 1.25 1.11 11.28%
P/EPS 25.17 19.49 19.58 19.12 15.20 9.50 11.28 14.29%
EY 3.97 5.13 5.11 5.23 6.58 10.52 8.87 -12.52%
DY 0.97 0.81 0.79 0.75 0.87 1.33 1.64 -8.37%
P/NAPS 2.54 2.94 2.90 2.94 2.72 1.92 1.64 7.55%

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