[PANAMY] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- 4.43%

YoY- 41.86%

Quarter Report

PMMA - 1st Quarter FYE 2017.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	1,113,718	1,176,842	1,153,021	1,117,317	947,719	930,480	874,219	4.11%
YoY %	-5.36%	2.07%	3.20%	17.90%	1.85%	6.44%	-	-
Horiz. %	127.40%	134.62%	131.89%	127.81%	108.41%	106.44%	100.00%	-
PBT	133,439	149,002	158,519	193,757	140,942	114,969	92,559	6.28%
YoY %	-10.44%	-6.00%	-18.19%	37.47%	22.59%	24.21%	-	-
Horiz. %	144.17%	160.98%	171.26%	209.33%	152.27%	124.21%	100.00%	-
Tax	-25,736	-32,423	-30,128	-40,352	-32,804	-27,008	-19,434	4.79%
YoY %	20.62%	-7.62%	25.34%	-23.01%	-21.46%	-38.97%	-	-
Horiz. %	132.43%	166.84%	155.03%	207.64%	168.80%	138.97%	100.00%	-
NP	107,703	116,579	128,391	153,405	108,138	87,961	73,125	6.66%
YoY %	-7.61%	-9.20%	-16.31%	41.86%	22.94%	20.29%	-	-
Horiz. %	147.29%	159.42%	175.58%	209.78%	147.88%	120.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,703	116,579	128,391	153,405	108,138	87,961	73,125	6.66%
YoY %	-7.61%	-9.20%	-16.31%	41.86%	22.94%	20.29%	-	-
Horiz. %	147.29%	159.42%	175.58%	209.78%	147.88%	120.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.29%	21.76%	19.01%	20.83%	23.27%	23.49%	21.00%	-
YoY %	-11.35%	14.47%	-8.74%	-10.49%	-0.94%	11.86%	-	-
Horiz. %	91.86%	103.62%	90.52%	99.19%	110.81%	111.86%	100.00%	-
Total Cost	1,006,015	1,060,263	1,024,630	963,912	839,581	842,519	801,094	3.86%
YoY %	-5.12%	3.48%	6.30%	14.81%	-0.35%	5.17%	-	-
Horiz. %	125.58%	132.35%	127.90%	120.32%	104.80%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	863,808	906,937	861,378	817,641	750,213	686,429	683,999	3.96%
YoY %	-4.76%	5.29%	5.35%	8.99%	9.29%	0.36%	-	-
Horiz. %	126.29%	132.59%	125.93%	119.54%	109.68%	100.36%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	137,285	150,650	71,072	84,436	9,111	9,111	114,202	3.11%
YoY %	-8.87%	111.97%	-15.83%	826.75%	0.00%	-92.02%	-	-
Horiz. %	120.21%	131.92%	62.23%	73.94%	7.98%	7.98%	100.00%	-
Div Payout %	127.47%	129.23%	55.36%	55.04%	8.43%	10.36%	156.17%	-
YoY %	-1.36%	133.44%	0.58%	552.91%	-18.63%	-93.37%	-	-
Horiz. %	81.62%	82.75%	35.45%	35.24%	5.40%	6.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	863,808	906,937	861,378	817,641	750,213	686,429	683,999	3.96%
YoY %	-4.76%	5.29%	5.35%	8.99%	9.29%	0.36%	-	-
Horiz. %	126.29%	132.59%	125.93%	119.54%	109.68%	100.36%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	60,746	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	9.67%	9.91%	11.14%	13.73%	11.41%	9.45%	8.36%	-
YoY %	-2.42%	-11.04%	-18.86%	20.33%	20.74%	13.04%	-	-
Horiz. %	115.67%	118.54%	133.25%	164.23%	136.48%	113.04%	100.00%	-
ROE	12.47%	12.85%	14.91%	18.76%	14.41%	12.81%	10.69%	-
YoY %	-2.96%	-13.82%	-20.52%	30.19%	12.49%	19.83%	-	-
Horiz. %	116.65%	120.21%	139.48%	175.49%	134.80%	119.83%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	1,833.40	1,937.32	1,898.10	1,839.33	1,560.13	1,531.76	1,439.14	4.11%
YoY %	-5.36%	2.07%	3.20%	17.90%	1.85%	6.44%	-	-
Horiz. %	127.40%	134.62%	131.89%	127.81%	108.41%	106.44%	100.00%	-
EPS	177.30	191.91	211.36	252.54	178.02	144.80	120.38	6.66%
YoY %	-7.61%	-9.20%	-16.31%	41.86%	22.94%	20.29%	-	-
Horiz. %	147.28%	159.42%	175.58%	209.79%	147.88%	120.29%	100.00%	-
DPS	226.00	248.00	117.00	139.00	15.00	15.00	188.00	3.11%
YoY %	-8.87%	111.97%	-15.83%	826.67%	0.00%	-92.02%	-	-
Horiz. %	120.21%	131.91%	62.23%	73.94%	7.98%	7.98%	100.00%	-
NAPS	14.22	14.93	14.18	13.46	12.35	11.30	11.26	3.96%
YoY %	-4.76%	5.29%	5.35%	8.99%	9.29%	0.36%	-	-
Horiz. %	126.29%	132.59%	125.93%	119.54%	109.68%	100.36%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,805.79	1,908.13	1,869.51	1,811.62	1,536.63	1,508.68	1,417.46	4.11%
YoY %	-5.36%	2.07%	3.20%	17.90%	1.85%	6.44%	-	-
Horiz. %	127.40%	134.62%	131.89%	127.81%	108.41%	106.44%	100.00%	-
EPS	174.63	189.02	208.17	248.73	175.34	142.62	118.57	6.66%
YoY %	-7.61%	-9.20%	-16.31%	41.86%	22.94%	20.28%	-	-
Horiz. %	147.28%	159.42%	175.57%	209.77%	147.88%	120.28%	100.00%	-
DPS	222.60	244.26	115.24	136.91	14.77	14.77	185.17	3.11%
YoY %	-8.87%	111.96%	-15.83%	826.95%	0.00%	-92.02%	-	-
Horiz. %	120.21%	131.91%	62.23%	73.94%	7.98%	7.98%	100.00%	-
NAPS	14.0058	14.7051	13.9664	13.2573	12.164	11.1298	11.0904	3.96%
YoY %	-4.76%	5.29%	5.35%	8.99%	9.29%	0.36%	-	-
Horiz. %	126.29%	132.59%	125.93%	119.54%	109.68%	100.36%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	39.40	37.34	36.30	29.78	23.00	21.80	25.30	-
P/RPS	2.15	1.93	1.91	1.62	1.47	1.42	1.76	3.39%
YoY %	11.40%	1.05%	17.90%	10.20%	3.52%	-19.32%	-	-
Horiz. %	122.16%	109.66%	108.52%	92.05%	83.52%	80.68%	100.00%	-
P/EPS	22.22	19.46	17.17	11.79	12.92	15.06	21.02	0.92%
YoY %	14.18%	13.34%	45.63%	-8.75%	-14.21%	-28.35%	-	-
Horiz. %	105.71%	92.58%	81.68%	56.09%	61.47%	71.65%	100.00%	-
EY	4.50	5.14	5.82	8.48	7.74	6.64	4.76	-0.93%
YoY %	-12.45%	-11.68%	-31.37%	9.56%	16.57%	39.50%	-	-
Horiz. %	94.54%	107.98%	122.27%	178.15%	162.61%	139.50%	100.00%	-
DY	5.74	6.64	3.22	4.67	0.65	0.69	7.43	-4.20%
YoY %	-13.55%	106.21%	-31.05%	618.46%	-5.80%	-90.71%	-	-
Horiz. %	77.25%	89.37%	43.34%	62.85%	8.75%	9.29%	100.00%	-
P/NAPS	2.77	2.50	2.56	2.21	1.86	1.93	2.25	3.52%
YoY %	10.80%	-2.34%	15.84%	18.82%	-3.63%	-14.22%	-	-
Horiz. %	123.11%	111.11%	113.78%	98.22%	82.67%	85.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	29/08/18	23/08/17	24/08/16	24/08/15	21/08/14	21/08/13	-
Price	40.90	40.16	37.30	37.50	21.42	21.28	25.94	-
P/RPS	2.23	2.07	1.97	2.04	1.37	1.39	1.80	3.63%
YoY %	7.73%	5.08%	-3.43%	48.91%	-1.44%	-22.78%	-	-
Horiz. %	123.89%	115.00%	109.44%	113.33%	76.11%	77.22%	100.00%	-
P/EPS	23.07	20.93	17.65	14.85	12.03	14.70	21.55	1.14%
YoY %	10.22%	18.58%	18.86%	23.44%	-18.16%	-31.79%	-	-
Horiz. %	107.05%	97.12%	81.90%	68.91%	55.82%	68.21%	100.00%	-
EY	4.33	4.78	5.67	6.73	8.31	6.80	4.64	-1.14%
YoY %	-9.41%	-15.70%	-15.75%	-19.01%	22.21%	46.55%	-	-
Horiz. %	93.32%	103.02%	122.20%	145.04%	179.09%	146.55%	100.00%	-
DY	5.53	6.18	3.14	3.71	0.70	0.70	7.25	-4.41%
YoY %	-10.52%	96.82%	-15.36%	430.00%	0.00%	-90.34%	-	-
Horiz. %	76.28%	85.24%	43.31%	51.17%	9.66%	9.66%	100.00%	-
P/NAPS	2.88	2.69	2.63	2.79	1.73	1.88	2.30	3.81%
YoY %	7.06%	2.28%	-5.73%	61.27%	-7.98%	-18.26%	-	-
Horiz. %	125.22%	116.96%	114.35%	121.30%	75.22%	81.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos