[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -68.05%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 305,568 327,846 297,789 267,207 250,508 219,239 209,666 6.47%
PBT 32,959 50,260 49,840 41,255 30,146 20,376 22,747 6.37%
Tax -7,820 -10,684 -11,537 -9,457 -6,948 -4,354 -4,756 8.63%
NP 25,139 39,576 38,303 31,798 23,198 16,022 17,991 5.73%
-
NP to SH 25,139 39,579 38,303 31,798 23,198 16,022 17,991 5.73%
-
Tax Rate 23.73% 21.26% 23.15% 22.92% 23.05% 21.37% 20.91% -
Total Cost 280,429 288,270 259,486 235,409 227,310 203,217 191,675 6.54%
-
Net Worth 906,937 861,378 817,641 750,213 686,429 683,999 665,776 5.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 906,937 861,378 817,641 750,213 686,429 683,999 665,776 5.28%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.23% 12.07% 12.86% 11.90% 9.26% 7.31% 8.58% -
ROE 2.77% 4.59% 4.68% 4.24% 3.38% 2.34% 2.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 503.03 539.70 490.22 439.88 412.39 360.91 345.15 6.47%
EPS 41.00 65.00 63.00 52.00 38.00 26.00 30.00 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.93 14.18 13.46 12.35 11.30 11.26 10.96 5.28%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 495.45 531.57 482.84 433.25 406.17 355.47 339.95 6.47%
EPS 40.76 64.17 62.10 51.56 37.61 25.98 29.17 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.7051 13.9664 13.2573 12.164 11.1298 11.0904 10.7949 5.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 37.34 36.30 29.78 23.00 21.80 25.30 23.08 -
P/RPS 7.42 6.73 6.07 5.23 5.29 7.01 6.69 1.74%
P/EPS 90.23 55.71 47.23 43.94 57.09 95.92 77.93 2.47%
EY 1.11 1.79 2.12 2.28 1.75 1.04 1.28 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.56 2.21 1.86 1.93 2.25 2.11 2.86%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 23/08/17 24/08/16 24/08/15 21/08/14 21/08/13 15/08/12 -
Price 40.16 37.30 37.50 21.42 21.28 25.94 23.64 -
P/RPS 7.98 6.91 7.65 4.87 5.16 7.19 6.85 2.57%
P/EPS 97.04 57.25 59.47 40.92 55.72 98.35 79.82 3.30%
EY 1.03 1.75 1.68 2.44 1.79 1.02 1.25 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.63 2.79 1.73 1.88 2.30 2.16 3.72%

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