[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 135.75%
YoY- -6.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 395,402 448,047 579,987 614,375 605,375 590,207 547,872 -5.28%
PBT 21,169 43,858 75,173 76,409 81,820 92,002 92,017 -21.70%
Tax -647 -6,379 -17,295 -17,143 -18,601 -22,916 -19,923 -43.48%
NP 20,522 37,479 57,878 59,266 63,219 69,086 72,094 -18.87%
-
NP to SH 20,522 37,479 57,878 59,266 63,219 69,086 72,094 -18.87%
-
Tax Rate 3.06% 14.54% 23.01% 22.44% 22.73% 24.91% 21.65% -
Total Cost 374,880 410,568 522,109 555,109 542,156 521,121 475,778 -3.89%
-
Net Worth 743,531 742,923 766,614 799,417 823,108 772,689 713,158 0.69%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 44.40% 24.31% 15.74% 15.37% 14.41% 13.19% 12.64% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 743,531 742,923 766,614 799,417 823,108 772,689 713,158 0.69%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.19% 8.36% 9.98% 9.65% 10.44% 11.71% 13.16% -
ROE 2.76% 5.04% 7.55% 7.41% 7.68% 8.94% 10.11% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 650.91 737.57 954.77 1,011.38 996.57 971.60 901.91 -5.28%
EPS 33.00 62.00 95.00 98.00 104.00 114.00 119.00 -19.23%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.24 12.23 12.62 13.16 13.55 12.72 11.74 0.69%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 641.11 726.46 940.39 996.15 981.56 956.96 888.32 -5.28%
EPS 33.27 60.77 93.84 96.09 102.50 112.02 116.89 -18.87%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.0556 12.0458 12.4299 12.9618 13.3459 12.5284 11.5632 0.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 30.04 28.42 37.80 38.56 38.42 36.00 20.80 -
P/RPS 4.62 3.85 3.96 3.81 3.86 3.71 2.31 12.23%
P/EPS 88.92 46.06 39.67 39.52 36.92 31.65 17.53 31.04%
EY 1.12 2.17 2.52 2.53 2.71 3.16 5.71 -23.75%
DY 0.50 0.53 0.40 0.39 0.39 0.42 0.72 -5.89%
P/NAPS 2.45 2.32 3.00 2.93 2.84 2.83 1.77 5.56%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 30/11/20 25/11/19 26/11/18 24/11/17 29/11/16 27/11/15 -
Price 29.90 31.06 37.14 38.20 39.80 34.58 22.56 -
P/RPS 4.59 4.21 3.89 3.78 3.99 3.56 2.50 10.64%
P/EPS 88.51 50.34 38.98 39.15 38.24 30.41 19.01 29.19%
EY 1.13 1.99 2.57 2.55 2.61 3.29 5.26 -22.59%
DY 0.50 0.48 0.40 0.39 0.38 0.43 0.66 -4.51%
P/NAPS 2.44 2.54 2.94 2.90 2.94 2.72 1.92 4.07%

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