[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 67.46%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 708,997 847,330 902,249 922,425 875,650 837,005 750,838 -0.95%
PBT 82,150 107,317 106,621 132,681 131,739 146,864 98,021 -2.89%
Tax -11,267 -20,627 -23,325 -26,813 -31,386 -36,174 -22,348 -10.77%
NP 70,883 86,690 83,296 105,868 100,353 110,690 75,673 -1.08%
-
NP to SH 70,883 86,690 83,296 105,868 100,353 110,690 75,673 -1.08%
-
Tax Rate 13.72% 19.22% 21.88% 20.21% 23.82% 24.63% 22.80% -
Total Cost 638,114 760,640 818,953 816,557 775,297 726,315 675,165 -0.93%
-
Net Worth 776,333 795,165 823,715 865,630 804,277 752,035 703,438 1.65%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 12.85% 10.51% 10.94% 8.61% 9.08% 8.23% 12.04% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 776,333 795,165 823,715 865,630 804,277 752,035 703,438 1.65%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.00% 10.23% 9.23% 11.48% 11.46% 13.22% 10.08% -
ROE 9.13% 10.90% 10.11% 12.23% 12.48% 14.72% 10.76% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,167.15 1,394.87 1,485.28 1,518.50 1,441.49 1,377.88 1,236.03 -0.95%
EPS 117.00 143.00 137.00 174.00 165.00 182.00 124.00 -0.96%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.78 13.09 13.56 14.25 13.24 12.38 11.58 1.65%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,149.57 1,373.86 1,462.91 1,495.62 1,419.78 1,357.12 1,217.41 -0.95%
EPS 114.93 140.56 135.06 171.65 162.71 179.47 122.70 -1.08%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.5875 12.8928 13.3557 14.0354 13.0406 12.1935 11.4056 1.65%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 30.80 37.00 37.68 38.96 30.68 24.28 18.50 -
P/RPS 2.64 2.65 2.54 2.57 2.13 1.76 1.50 9.87%
P/EPS 26.40 25.93 27.48 22.35 18.57 13.32 14.85 10.05%
EY 3.79 3.86 3.64 4.47 5.38 7.50 6.73 -9.11%
DY 0.49 0.41 0.40 0.39 0.49 0.62 0.81 -8.02%
P/NAPS 2.41 2.83 2.78 2.73 2.32 1.96 1.60 7.05%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 26/02/20 27/02/19 28/02/18 28/02/17 26/02/16 26/02/15 -
Price 30.06 33.90 38.12 33.70 32.38 25.20 21.18 -
P/RPS 2.58 2.43 2.57 2.22 2.25 1.83 1.71 7.08%
P/EPS 25.76 23.75 27.80 19.34 19.60 13.83 17.00 7.16%
EY 3.88 4.21 3.60 5.17 5.10 7.23 5.88 -6.68%
DY 0.50 0.44 0.39 0.45 0.46 0.60 0.71 -5.67%
P/NAPS 2.35 2.59 2.81 2.36 2.45 2.04 1.83 4.25%

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