[PANAMY] YoY Annualized Quarter 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- 11.64%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 945,329 1,129,773 1,202,998 1,229,900 1,167,533 1,116,006 1,001,117 -0.95%
PBT 109,533 143,089 142,161 176,908 175,652 195,818 130,694 -2.89%
Tax -15,022 -27,502 -31,100 -35,750 -41,848 -48,232 -29,797 -10.77%
NP 94,510 115,586 111,061 141,157 133,804 147,586 100,897 -1.08%
-
NP to SH 94,510 115,586 111,061 141,157 133,804 147,586 100,897 -1.08%
-
Tax Rate 13.71% 19.22% 21.88% 20.21% 23.82% 24.63% 22.80% -
Total Cost 850,818 1,014,186 1,091,937 1,088,742 1,033,729 968,420 900,220 -0.93%
-
Net Worth 776,333 795,165 823,715 865,630 804,277 752,035 703,438 1.65%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 12,149 12,149 12,149 12,149 12,149 12,149 12,149 0.00%
Div Payout % 12.85% 10.51% 10.94% 8.61% 9.08% 8.23% 12.04% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 776,333 795,165 823,715 865,630 804,277 752,035 703,438 1.65%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.00% 10.23% 9.23% 11.48% 11.46% 13.22% 10.08% -
ROE 12.17% 14.54% 13.48% 16.31% 16.64% 19.62% 14.34% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,556.20 1,859.83 1,980.38 2,024.66 1,921.99 1,837.17 1,648.04 -0.95%
EPS 156.00 190.67 182.67 232.00 220.00 242.67 165.33 -0.96%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 12.78 13.09 13.56 14.25 13.24 12.38 11.58 1.65%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,532.76 1,831.82 1,950.55 1,994.16 1,893.04 1,809.50 1,623.21 -0.95%
EPS 153.24 187.41 180.08 228.87 216.95 239.30 163.60 -1.08%
DPS 19.70 19.70 19.70 19.70 19.70 19.70 19.70 0.00%
NAPS 12.5875 12.8928 13.3557 14.0354 13.0406 12.1935 11.4056 1.65%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 30.80 37.00 37.68 38.96 30.68 24.28 18.50 -
P/RPS 1.98 1.99 1.90 1.92 1.60 1.32 1.12 9.95%
P/EPS 19.80 19.45 20.61 16.77 13.93 9.99 11.14 10.05%
EY 5.05 5.14 4.85 5.96 7.18 10.01 8.98 -9.13%
DY 0.65 0.54 0.53 0.51 0.65 0.82 1.08 -8.10%
P/NAPS 2.41 2.83 2.78 2.73 2.32 1.96 1.60 7.05%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 26/02/20 27/02/19 28/02/18 28/02/17 26/02/16 26/02/15 -
Price 30.06 33.90 38.12 33.70 32.38 25.20 21.18 -
P/RPS 1.93 1.82 1.92 1.66 1.68 1.37 1.29 6.93%
P/EPS 19.32 17.82 20.85 14.50 14.70 10.37 12.75 7.16%
EY 5.18 5.61 4.80 6.90 6.80 9.64 7.84 -6.66%
DY 0.67 0.59 0.52 0.59 0.62 0.79 0.94 -5.48%
P/NAPS 2.35 2.59 2.81 2.36 2.45 2.04 1.83 4.25%

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