[PANAMY] YoY Quarter Result on 30-Sep-2016 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -19.63%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 288,587 308,807 277,529 292,418 280,665 249,155 241,490 3.01%
PBT 40,085 43,450 31,560 42,162 50,762 34,015 27,146 6.70%
Tax -9,297 -9,323 -7,917 -11,379 -10,466 -7,930 -6,241 6.86%
NP 30,788 34,127 23,643 30,783 40,296 26,085 20,905 6.66%
-
NP to SH 30,788 34,127 23,643 30,783 40,296 26,085 20,905 6.66%
-
Tax Rate 23.19% 21.46% 25.09% 26.99% 20.62% 23.31% 22.99% -
Total Cost 257,799 274,680 253,886 261,635 240,369 223,070 220,585 2.63%
-
Net Worth 766,614 799,417 823,108 772,689 713,158 677,317 626,291 3.42%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 29.60% 26.70% 38.54% 29.60% 22.61% 34.93% 43.59% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 766,614 799,417 823,108 772,689 713,158 677,317 626,291 3.42%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.67% 11.05% 8.52% 10.53% 14.36% 10.47% 8.66% -
ROE 4.02% 4.27% 2.87% 3.98% 5.65% 3.85% 3.34% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 475.07 508.36 456.87 481.38 462.03 410.16 397.54 3.01%
EPS 51.00 56.00 39.00 51.00 67.00 43.00 34.00 6.98%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.62 13.16 13.55 12.72 11.74 11.15 10.31 3.42%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 467.92 500.70 449.99 474.13 455.07 403.98 391.55 3.01%
EPS 49.92 55.33 38.33 49.91 65.34 42.29 33.90 6.65%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.4299 12.9618 13.3459 12.5284 11.5632 10.982 10.1547 3.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 37.80 38.56 38.42 36.00 20.80 20.00 22.90 -
P/RPS 7.96 7.59 8.41 7.48 4.50 4.88 5.76 5.53%
P/EPS 74.58 68.64 98.71 71.04 31.36 46.58 66.54 1.91%
EY 1.34 1.46 1.01 1.41 3.19 2.15 1.50 -1.86%
DY 0.40 0.39 0.39 0.42 0.72 0.75 0.66 -8.00%
P/NAPS 3.00 2.93 2.84 2.83 1.77 1.79 2.22 5.14%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 24/11/17 29/11/16 27/11/15 28/11/14 28/11/13 -
Price 37.14 38.20 39.80 34.58 22.56 18.30 22.66 -
P/RPS 7.82 7.51 8.71 7.18 4.88 4.46 5.70 5.40%
P/EPS 73.28 68.00 102.26 68.24 34.01 42.62 65.85 1.79%
EY 1.36 1.47 0.98 1.47 2.94 2.35 1.52 -1.83%
DY 0.40 0.39 0.38 0.43 0.66 0.82 0.66 -8.00%
P/NAPS 2.94 2.90 2.94 2.72 1.92 1.64 2.20 4.94%

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