[PANAMY] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -0.47%
YoY- 47.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,127,886 1,199,120 1,122,964 1,086,735 931,020 899,211 864,645 4.52%
PBT 131,310 166,303 158,099 185,172 129,833 105,199 94,930 5.55%
Tax -25,558 -35,287 -30,981 -38,272 -30,295 -24,414 -19,836 4.31%
NP 105,752 131,016 127,118 146,900 99,538 80,785 75,094 5.86%
-
NP to SH 105,752 131,016 127,118 146,900 99,538 80,785 75,094 5.86%
-
Tax Rate 19.46% 21.22% 19.60% 20.67% 23.33% 23.21% 20.90% -
Total Cost 1,022,134 1,068,104 995,846 939,835 831,482 818,426 789,551 4.39%
-
Net Worth 837,079 881,424 821,893 779,371 718,625 663,346 668,206 3.82%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 137,285 150,650 9,111 84,436 9,111 9,111 114,202 3.11%
Div Payout % 129.82% 114.99% 7.17% 57.48% 9.15% 11.28% 152.08% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 837,079 881,424 821,893 779,371 718,625 663,346 668,206 3.82%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.38% 10.93% 11.32% 13.52% 10.69% 8.98% 8.68% -
ROE 12.63% 14.86% 15.47% 18.85% 13.85% 12.18% 11.24% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,856.72 1,973.99 1,848.62 1,788.98 1,532.64 1,480.28 1,423.38 4.52%
EPS 174.00 216.00 209.00 242.00 164.00 133.00 124.00 5.80%
DPS 226.00 248.00 15.00 139.00 15.00 15.00 188.00 3.11%
NAPS 13.78 14.51 13.53 12.83 11.83 10.92 11.00 3.82%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,828.76 1,944.26 1,820.78 1,762.03 1,509.56 1,457.98 1,401.94 4.52%
EPS 171.47 212.43 206.11 238.18 161.39 130.99 121.76 5.86%
DPS 222.60 244.26 14.77 136.91 14.77 14.77 185.17 3.11%
NAPS 13.5724 14.2914 13.3262 12.6367 11.6518 10.7555 10.8343 3.82%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 37.70 34.60 34.90 29.68 23.20 21.94 21.78 -
P/RPS 2.03 1.75 1.89 1.66 1.51 1.48 1.53 4.82%
P/EPS 21.66 16.04 16.68 12.27 14.16 16.50 17.62 3.49%
EY 4.62 6.23 6.00 8.15 7.06 6.06 5.68 -3.38%
DY 5.99 7.17 0.43 4.68 0.65 0.68 8.63 -5.90%
P/NAPS 2.74 2.38 2.58 2.31 1.96 2.01 1.98 5.56%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 21/05/18 30/05/17 30/05/16 27/05/15 30/05/14 30/05/13 -
Price 37.90 38.30 36.34 29.70 21.80 22.68 25.12 -
P/RPS 2.04 1.94 1.97 1.66 1.42 1.53 1.76 2.48%
P/EPS 21.77 17.76 17.37 12.28 13.30 17.05 20.32 1.15%
EY 4.59 5.63 5.76 8.14 7.52 5.86 4.92 -1.14%
DY 5.96 6.48 0.41 4.68 0.69 0.66 7.48 -3.71%
P/NAPS 2.75 2.64 2.69 2.31 1.84 2.08 2.28 3.17%

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