[PANAMY] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -41.03%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 265,561 204,650 225,637 276,695 247,314 249,730 180,182 6.67%
PBT 53,001 33,910 24,689 33,622 26,360 38,308 31,812 8.87%
Tax -7,430 -3,611 -2,233 -8,474 405 -2,098 -7,947 -1.11%
NP 45,571 30,299 22,456 25,148 26,765 36,210 23,865 11.37%
-
NP to SH 45,571 30,299 22,456 25,148 26,765 36,210 23,865 11.37%
-
Tax Rate 14.02% 10.65% 9.04% 25.20% -1.54% 5.48% 24.98% -
Total Cost 219,990 174,351 203,181 251,547 220,549 213,520 156,317 5.85%
-
Net Worth 812,781 816,426 837,079 881,424 821,893 779,371 718,625 2.07%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 89,904 111,165 128,174 141,538 61,960 75,325 - -
Div Payout % 197.28% 366.89% 570.78% 562.82% 231.50% 208.02% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 812,781 816,426 837,079 881,424 821,893 779,371 718,625 2.07%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 17.16% 14.81% 9.95% 9.09% 10.82% 14.50% 13.24% -
ROE 5.61% 3.71% 2.68% 2.85% 3.26% 4.65% 3.32% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 437.17 336.89 371.44 455.50 407.13 411.11 296.62 6.67%
EPS 75.00 50.00 37.00 42.00 44.00 60.00 40.00 11.03%
DPS 148.00 183.00 211.00 233.00 102.00 124.00 0.00 -
NAPS 13.38 13.44 13.78 14.51 13.53 12.83 11.83 2.07%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 430.58 331.82 365.85 448.63 401.00 404.91 292.15 6.67%
EPS 73.89 49.13 36.41 40.78 43.40 58.71 38.69 11.37%
DPS 145.77 180.24 207.82 229.49 100.46 122.13 0.00 -
NAPS 13.1785 13.2376 13.5724 14.2914 13.3262 12.6367 11.6518 2.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 31.00 26.88 37.70 34.60 34.90 29.68 23.20 -
P/RPS 7.09 7.98 10.15 7.60 8.57 7.22 7.82 -1.61%
P/EPS 41.32 53.89 101.98 83.58 79.21 49.79 59.05 -5.77%
EY 2.42 1.86 0.98 1.20 1.26 2.01 1.69 6.16%
DY 4.77 6.81 5.60 6.73 2.92 4.18 0.00 -
P/NAPS 2.32 2.00 2.74 2.38 2.58 2.31 1.96 2.84%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 06/07/20 28/05/19 21/05/18 30/05/17 30/05/16 27/05/15 -
Price 31.60 30.40 37.90 38.30 36.34 29.70 21.80 -
P/RPS 7.23 9.02 10.20 8.41 8.93 7.22 7.35 -0.27%
P/EPS 42.12 60.95 102.52 92.52 82.48 49.82 55.49 -4.48%
EY 2.37 1.64 0.98 1.08 1.21 2.01 1.80 4.68%
DY 4.68 6.02 5.57 6.08 2.81 4.18 0.00 -
P/NAPS 2.36 2.26 2.75 2.64 2.69 2.31 1.84 4.23%

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