[PANAMY] YoY Quarter Result on 31-Mar-2016 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -6.18%
YoY- 51.73%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 225,637 276,695 247,314 249,730 180,182 195,513 187,695 3.11%
PBT 24,689 33,622 26,360 38,308 31,812 25,393 15,876 7.63%
Tax -2,233 -8,474 405 -2,098 -7,947 -6,473 -1,745 4.19%
NP 22,456 25,148 26,765 36,210 23,865 18,920 14,131 8.02%
-
NP to SH 22,456 25,148 26,765 36,210 23,865 18,920 14,131 8.02%
-
Tax Rate 9.04% 25.20% -1.54% 5.48% 24.98% 25.49% 10.99% -
Total Cost 203,181 251,547 220,549 213,520 156,317 176,593 173,564 2.65%
-
Net Worth 837,079 881,424 821,893 779,371 718,625 663,346 668,206 3.82%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 128,174 141,538 61,960 75,325 - - 105,090 3.36%
Div Payout % 570.78% 562.82% 231.50% 208.02% - - 743.69% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 837,079 881,424 821,893 779,371 718,625 663,346 668,206 3.82%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.95% 9.09% 10.82% 14.50% 13.24% 9.68% 7.53% -
ROE 2.68% 2.85% 3.26% 4.65% 3.32% 2.85% 2.11% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 371.44 455.50 407.13 411.11 296.62 321.85 308.98 3.11%
EPS 37.00 42.00 44.00 60.00 40.00 31.00 23.00 8.24%
DPS 211.00 233.00 102.00 124.00 0.00 0.00 173.00 3.36%
NAPS 13.78 14.51 13.53 12.83 11.83 10.92 11.00 3.82%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 365.85 448.63 401.00 404.91 292.15 317.01 304.33 3.11%
EPS 36.41 40.78 43.40 58.71 38.69 30.68 22.91 8.02%
DPS 207.82 229.49 100.46 122.13 0.00 0.00 170.39 3.36%
NAPS 13.5724 14.2914 13.3262 12.6367 11.6518 10.7555 10.8343 3.82%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 37.70 34.60 34.90 29.68 23.20 21.94 21.78 -
P/RPS 10.15 7.60 8.57 7.22 7.82 6.82 7.05 6.25%
P/EPS 101.98 83.58 79.21 49.79 59.05 70.44 93.63 1.43%
EY 0.98 1.20 1.26 2.01 1.69 1.42 1.07 -1.45%
DY 5.60 6.73 2.92 4.18 0.00 0.00 7.94 -5.65%
P/NAPS 2.74 2.38 2.58 2.31 1.96 2.01 1.98 5.56%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 21/05/18 30/05/17 30/05/16 27/05/15 30/05/14 30/05/13 -
Price 37.90 38.30 36.34 29.70 21.80 22.68 25.12 -
P/RPS 10.20 8.41 8.93 7.22 7.35 7.05 8.13 3.85%
P/EPS 102.52 92.52 82.48 49.82 55.49 72.82 107.99 -0.86%
EY 0.98 1.08 1.21 2.01 1.80 1.37 0.93 0.87%
DY 5.57 6.08 2.81 4.18 0.00 0.00 6.89 -3.48%
P/NAPS 2.75 2.64 2.69 2.31 1.84 2.08 2.28 3.17%

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