[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 45.26%
YoY- -9.34%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 847,330 902,249 922,425 875,650 837,005 750,838 703,698 3.14%
PBT 107,317 106,621 132,681 131,739 146,864 98,021 79,806 5.05%
Tax -20,627 -23,325 -26,813 -31,386 -36,174 -22,348 -17,941 2.35%
NP 86,690 83,296 105,868 100,353 110,690 75,673 61,865 5.78%
-
NP to SH 86,690 83,296 105,868 100,353 110,690 75,673 61,865 5.78%
-
Tax Rate 19.22% 21.88% 20.21% 23.82% 24.63% 22.80% 22.48% -
Total Cost 760,640 818,953 816,557 775,297 726,315 675,165 641,833 2.86%
-
Net Worth 795,165 823,715 865,630 804,277 752,035 703,438 644,515 3.56%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 10.51% 10.94% 8.61% 9.08% 8.23% 12.04% 14.73% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 795,165 823,715 865,630 804,277 752,035 703,438 644,515 3.56%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.23% 9.23% 11.48% 11.46% 13.22% 10.08% 8.79% -
ROE 10.90% 10.11% 12.23% 12.48% 14.72% 10.76% 9.60% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,394.87 1,485.28 1,518.50 1,441.49 1,377.88 1,236.03 1,158.43 3.14%
EPS 143.00 137.00 174.00 165.00 182.00 124.00 102.00 5.79%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 13.09 13.56 14.25 13.24 12.38 11.58 10.61 3.56%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,373.86 1,462.91 1,495.62 1,419.78 1,357.12 1,217.41 1,140.98 3.14%
EPS 140.56 135.06 171.65 162.71 179.47 122.70 100.31 5.78%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.8928 13.3557 14.0354 13.0406 12.1935 11.4056 10.4502 3.56%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 37.00 37.68 38.96 30.68 24.28 18.50 22.32 -
P/RPS 2.65 2.54 2.57 2.13 1.76 1.50 1.93 5.42%
P/EPS 25.93 27.48 22.35 18.57 13.32 14.85 21.92 2.83%
EY 3.86 3.64 4.47 5.38 7.50 6.73 4.56 -2.73%
DY 0.41 0.40 0.39 0.49 0.62 0.81 0.67 -7.85%
P/NAPS 2.83 2.78 2.73 2.32 1.96 1.60 2.10 5.09%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 28/02/17 26/02/16 26/02/15 26/02/14 -
Price 33.90 38.12 33.70 32.38 25.20 21.18 21.72 -
P/RPS 2.43 2.57 2.22 2.25 1.83 1.71 1.87 4.46%
P/EPS 23.75 27.80 19.34 19.60 13.83 17.00 21.33 1.80%
EY 4.21 3.60 5.17 5.10 7.23 5.88 4.69 -1.78%
DY 0.44 0.39 0.45 0.46 0.60 0.71 0.69 -7.22%
P/NAPS 2.59 2.81 2.36 2.45 2.04 1.83 2.05 3.97%

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