[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -73.93%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 291,400 305,568 327,846 297,789 267,207 250,508 219,239 4.85%
PBT 35,088 32,959 50,260 49,840 41,255 30,146 20,376 9.47%
Tax -7,998 -7,820 -10,684 -11,537 -9,457 -6,948 -4,354 10.66%
NP 27,090 25,139 39,576 38,303 31,798 23,198 16,022 9.14%
-
NP to SH 27,090 25,139 39,579 38,303 31,798 23,198 16,022 9.14%
-
Tax Rate 22.79% 23.73% 21.26% 23.15% 22.92% 23.05% 21.37% -
Total Cost 264,310 280,429 288,270 259,486 235,409 227,310 203,217 4.47%
-
Net Worth 863,808 906,937 861,378 817,641 750,213 686,429 683,999 3.96%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 863,808 906,937 861,378 817,641 750,213 686,429 683,999 3.96%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.30% 8.23% 12.07% 12.86% 11.90% 9.26% 7.31% -
ROE 3.14% 2.77% 4.59% 4.68% 4.24% 3.38% 2.34% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 479.70 503.03 539.70 490.22 439.88 412.39 360.91 4.85%
EPS 45.00 41.00 65.00 63.00 52.00 38.00 26.00 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.22 14.93 14.18 13.46 12.35 11.30 11.26 3.96%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 472.48 495.45 531.57 482.84 433.25 406.17 355.47 4.85%
EPS 43.92 40.76 64.17 62.10 51.56 37.61 25.98 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.0058 14.7051 13.9664 13.2573 12.164 11.1298 11.0904 3.96%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 39.40 37.34 36.30 29.78 23.00 21.80 25.30 -
P/RPS 8.21 7.42 6.73 6.07 5.23 5.29 7.01 2.66%
P/EPS 88.35 90.23 55.71 47.23 43.94 57.09 95.92 -1.36%
EY 1.13 1.11 1.79 2.12 2.28 1.75 1.04 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.50 2.56 2.21 1.86 1.93 2.25 3.52%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 29/08/18 23/08/17 24/08/16 24/08/15 21/08/14 21/08/13 -
Price 40.90 40.16 37.30 37.50 21.42 21.28 25.94 -
P/RPS 8.53 7.98 6.91 7.65 4.87 5.16 7.19 2.88%
P/EPS 91.71 97.04 57.25 59.47 40.92 55.72 98.35 -1.15%
EY 1.09 1.03 1.75 1.68 2.44 1.79 1.02 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.69 2.63 2.79 1.73 1.88 2.30 3.81%

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