[PANAMY] YoY 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- 80.39%
YoY- 36.4%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 260,950 267,343 287,874 317,050 285,443 289,133 251,175 0.63%
PBT 38,292 32,144 30,212 50,861 39,737 54,847 33,860 2.06%
Tax -4,888 -3,332 -6,182 -8,212 -8,470 -16,251 -7,470 -6.81%
NP 33,404 28,812 24,030 42,649 31,267 38,596 26,390 4.00%
-
NP to SH 33,404 28,812 24,030 42,649 31,267 38,596 26,390 4.00%
-
Tax Rate 12.77% 10.37% 20.46% 16.15% 21.32% 29.63% 22.06% -
Total Cost 227,546 238,531 263,844 274,401 254,176 250,537 224,785 0.20%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 12.80% 10.78% 8.35% 13.45% 10.95% 13.35% 10.51% -
ROE 4.30% 3.62% 2.92% 4.93% 3.89% 5.13% 3.75% -
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 429.58 440.10 473.90 521.93 469.90 475.97 413.48 0.63%
EPS 55.00 47.00 40.00 70.00 51.00 63.00 43.00 4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 423.10 433.47 466.76 514.07 462.82 468.80 407.26 0.63%
EPS 54.16 46.72 38.96 69.15 50.70 62.58 42.79 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 7.17 8.41 7.95 7.46 6.53 5.10 4.47 8.18%
P/EPS 56.01 78.01 95.25 55.49 59.61 38.21 42.58 4.67%
EY 1.79 1.28 1.05 1.80 1.68 2.62 2.35 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.00 7.70 8.04 6.46 6.89 5.29 5.12 5.34%
P/EPS 54.66 71.47 96.36 48.00 62.91 39.66 48.75 1.92%
EY 1.83 1.40 1.04 2.08 1.59 2.52 2.05 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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