[PANAMY] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 1.0%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 914,663 1,113,718 1,176,842 1,153,021 1,117,317 947,719 930,480 -0.28%
PBT 102,380 133,439 149,002 158,519 193,757 140,942 114,969 -1.91%
Tax -15,041 -25,736 -32,423 -30,128 -40,352 -32,804 -27,008 -9.28%
NP 87,339 107,703 116,579 128,391 153,405 108,138 87,961 -0.11%
-
NP to SH 87,339 107,703 116,579 128,391 153,405 108,138 87,961 -0.11%
-
Tax Rate 14.69% 19.29% 21.76% 19.01% 20.83% 23.27% 23.49% -
Total Cost 827,324 1,006,015 1,060,263 1,024,630 963,912 839,581 842,519 -0.30%
-
Net Worth 813,996 863,808 906,937 861,378 817,641 750,213 686,429 2.87%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 120,277 137,285 150,650 71,072 84,436 9,111 9,111 53.67%
Div Payout % 137.71% 127.47% 129.23% 55.36% 55.04% 8.43% 10.36% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 813,996 863,808 906,937 861,378 817,641 750,213 686,429 2.87%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.55% 9.67% 9.91% 11.14% 13.73% 11.41% 9.45% -
ROE 10.73% 12.47% 12.85% 14.91% 18.76% 14.41% 12.81% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,505.72 1,833.40 1,937.32 1,898.10 1,839.33 1,560.13 1,531.76 -0.28%
EPS 143.78 177.30 191.91 211.36 252.54 178.02 144.80 -0.11%
DPS 198.00 226.00 248.00 117.00 139.00 15.00 15.00 53.67%
NAPS 13.40 14.22 14.93 14.18 13.46 12.35 11.30 2.87%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,483.04 1,805.79 1,908.13 1,869.51 1,811.62 1,536.63 1,508.68 -0.28%
EPS 141.61 174.63 189.02 208.17 248.73 175.34 142.62 -0.11%
DPS 195.02 222.60 244.26 115.24 136.91 14.77 14.77 53.67%
NAPS 13.1982 14.0058 14.7051 13.9664 13.2573 12.164 11.1298 2.87%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 30.00 39.40 37.34 36.30 29.78 23.00 21.80 -
P/RPS 1.99 2.15 1.93 1.91 1.62 1.47 1.42 5.78%
P/EPS 20.87 22.22 19.46 17.17 11.79 12.92 15.06 5.58%
EY 4.79 4.50 5.14 5.82 8.48 7.74 6.64 -5.29%
DY 6.60 5.74 6.64 3.22 4.67 0.65 0.69 45.64%
P/NAPS 2.24 2.77 2.50 2.56 2.21 1.86 1.93 2.51%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 21/08/20 27/08/19 29/08/18 23/08/17 24/08/16 24/08/15 21/08/14 -
Price 31.54 40.90 40.16 37.30 37.50 21.42 21.28 -
P/RPS 2.09 2.23 2.07 1.97 2.04 1.37 1.39 7.02%
P/EPS 21.94 23.07 20.93 17.65 14.85 12.03 14.70 6.89%
EY 4.56 4.33 4.78 5.67 6.73 8.31 6.80 -6.43%
DY 6.28 5.53 6.18 3.14 3.71 0.70 0.70 44.10%
P/NAPS 2.35 2.88 2.69 2.63 2.79 1.73 1.88 3.78%

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