[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 126.72%
YoY- 46.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 614,375 605,375 590,207 547,872 499,663 460,729 434,967 5.92%
PBT 76,409 81,820 92,002 92,017 64,161 47,522 45,841 8.88%
Tax -17,143 -18,601 -22,916 -19,923 -14,878 -10,595 -9,949 9.48%
NP 59,266 63,219 69,086 72,094 49,283 36,927 35,892 8.71%
-
NP to SH 59,266 63,219 69,086 72,094 49,283 36,927 35,892 8.71%
-
Tax Rate 22.44% 22.73% 24.91% 21.65% 23.19% 22.29% 21.70% -
Total Cost 555,109 542,156 521,121 475,778 450,380 423,802 399,075 5.65%
-
Net Worth 799,417 823,108 772,689 713,158 677,317 626,291 636,010 3.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 15.37% 14.41% 13.19% 12.64% 18.49% 24.68% 25.39% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 799,417 823,108 772,689 713,158 677,317 626,291 636,010 3.88%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.65% 10.44% 11.71% 13.16% 9.86% 8.01% 8.25% -
ROE 7.41% 7.68% 8.94% 10.11% 7.28% 5.90% 5.64% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,011.38 996.57 971.60 901.91 822.54 758.45 716.04 5.92%
EPS 98.00 104.00 114.00 119.00 81.00 61.00 59.00 8.82%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 13.16 13.55 12.72 11.74 11.15 10.31 10.47 3.88%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 996.15 981.56 956.96 888.32 810.15 747.03 705.26 5.92%
EPS 96.09 102.50 112.02 116.89 79.91 59.87 58.20 8.71%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.9618 13.3459 12.5284 11.5632 10.982 10.1547 10.3123 3.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 38.56 38.42 36.00 20.80 20.00 22.90 22.00 -
P/RPS 3.81 3.86 3.71 2.31 2.43 3.02 3.07 3.66%
P/EPS 39.52 36.92 31.65 17.53 24.65 37.67 37.23 0.99%
EY 2.53 2.71 3.16 5.71 4.06 2.65 2.69 -1.01%
DY 0.39 0.39 0.42 0.72 0.75 0.66 0.68 -8.84%
P/NAPS 2.93 2.84 2.83 1.77 1.79 2.22 2.10 5.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 24/11/17 29/11/16 27/11/15 28/11/14 28/11/13 28/11/12 -
Price 38.20 39.80 34.58 22.56 18.30 22.66 20.20 -
P/RPS 3.78 3.99 3.56 2.50 2.22 2.99 2.82 5.00%
P/EPS 39.15 38.24 30.41 19.01 22.56 37.28 34.19 2.28%
EY 2.55 2.61 3.29 5.26 4.43 2.68 2.93 -2.28%
DY 0.39 0.38 0.43 0.66 0.82 0.66 0.74 -10.12%
P/NAPS 2.90 2.94 2.72 1.92 1.64 2.20 1.93 7.01%

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