[PANAMY] YoY 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- 26.72%
YoY- 54.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 308,807 277,529 292,418 280,665 249,155 241,490 225,301 5.39%
PBT 43,450 31,560 42,162 50,762 34,015 27,146 23,094 11.10%
Tax -9,323 -7,917 -11,379 -10,466 -7,930 -6,241 -5,193 10.23%
NP 34,127 23,643 30,783 40,296 26,085 20,905 17,901 11.34%
-
NP to SH 34,127 23,643 30,783 40,296 26,085 20,905 17,901 11.34%
-
Tax Rate 21.46% 25.09% 26.99% 20.62% 23.31% 22.99% 22.49% -
Total Cost 274,680 253,886 261,635 240,369 223,070 220,585 207,400 4.79%
-
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 % 26.70% 38.54% 29.60% 22.61% 34.93% 43.59% 50.90% -
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 11.05% 8.52% 10.53% 14.36% 10.47% 8.66% 7.95% -
ROE 4.27% 2.87% 3.98% 5.65% 3.85% 3.34% 2.81% -
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 508.36 456.87 481.38 462.03 410.16 397.54 370.89 5.39%
EPS 56.00 39.00 51.00 67.00 43.00 34.00 29.00 11.58%
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 500.70 449.99 474.13 455.07 403.98 391.55 365.30 5.39%
EPS 55.33 38.33 49.91 65.34 42.29 33.90 29.02 11.34%
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 7.59 8.41 7.48 4.50 4.88 5.76 5.93 4.19%
P/EPS 68.64 98.71 71.04 31.36 46.58 66.54 74.66 -1.39%
EY 1.46 1.01 1.41 3.19 2.15 1.50 1.34 1.43%
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 7.51 8.71 7.18 4.88 4.46 5.70 5.45 5.48%
P/EPS 68.00 102.26 68.24 34.01 42.62 65.85 68.55 -0.13%
EY 1.47 0.98 1.47 2.94 2.35 1.52 1.46 0.11%
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