[PANAMY] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -11.02%

YoY- -9.2%

Quarter Report

PMMA-Q1FY2018-Announcement-Financial Result.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,074,149	914,663	1,113,718	1,176,842	1,153,021	1,117,317	947,719	2.10%
YoY %	17.44%	-17.87%	-5.36%	2.07%	3.20%	17.90%	-	-
Horiz. %	113.34%	96.51%	117.52%	124.18%	121.66%	117.90%	100.00%	-
PBT	161,146	102,380	133,439	149,002	158,519	193,757	140,942	2.25%
YoY %	57.40%	-23.28%	-10.44%	-6.00%	-18.19%	37.47%	-	-
Horiz. %	114.33%	72.64%	94.68%	105.72%	112.47%	137.47%	100.00%	-
Tax	-24,270	-15,041	-25,736	-32,423	-30,128	-40,352	-32,804	-4.89%
YoY %	-61.36%	41.56%	20.62%	-7.62%	25.34%	-23.01%	-	-
Horiz. %	73.98%	45.85%	78.45%	98.84%	91.84%	123.01%	100.00%	-
NP	136,876	87,339	107,703	116,579	128,391	153,405	108,138	4.00%
YoY %	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	41.86%	-	-
Horiz. %	126.58%	80.77%	99.60%	107.81%	118.73%	141.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,876	87,339	107,703	116,579	128,391	153,405	108,138	4.00%
YoY %	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	41.86%	-	-
Horiz. %	126.58%	80.77%	99.60%	107.81%	118.73%	141.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.06%	14.69%	19.29%	21.76%	19.01%	20.83%	23.27%	-
YoY %	2.52%	-23.85%	-11.35%	14.47%	-8.74%	-10.49%	-	-
Horiz. %	64.72%	63.13%	82.90%	93.51%	81.69%	89.51%	100.00%	-
Total Cost	937,273	827,324	1,006,015	1,060,263	1,024,630	963,912	839,581	1.84%
YoY %	13.29%	-17.76%	-5.12%	3.48%	6.30%	14.81%	-	-
Horiz. %	111.64%	98.54%	119.82%	126.28%	122.04%	114.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	830,397	813,996	863,808	906,937	861,378	817,641	750,213	1.70%
YoY %	2.01%	-5.77%	-4.76%	5.29%	5.35%	8.99%	-	-
Horiz. %	110.69%	108.50%	115.14%	120.89%	114.82%	108.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	99,015	120,277	137,285	150,650	71,072	84,436	9,111	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	826.75%	-	-
Horiz. %	1,086.76%	1,320.13%	1,506.80%	1,653.50%	780.07%	926.75%	100.00%	-
Div Payout %	72.34%	137.71%	127.47%	129.23%	55.36%	55.04%	8.43%	-
YoY %	-47.47%	8.03%	-1.36%	133.44%	0.58%	552.91%	-	-
Horiz. %	858.13%	1,633.57%	1,512.10%	1,532.98%	656.70%	652.91%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	830,397	813,996	863,808	906,937	861,378	817,641	750,213	1.70%
YoY %	2.01%	-5.77%	-4.76%	5.29%	5.35%	8.99%	-	-
Horiz. %	110.69%	108.50%	115.14%	120.89%	114.82%	108.99%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.74%	9.55%	9.67%	9.91%	11.14%	13.73%	11.41%	-
YoY %	33.40%	-1.24%	-2.42%	-11.04%	-18.86%	20.33%	-	-
Horiz. %	111.66%	83.70%	84.75%	86.85%	97.63%	120.33%	100.00%	-
ROE	16.48%	10.73%	12.47%	12.85%	14.91%	18.76%	14.41%	-
YoY %	53.59%	-13.95%	-2.96%	-13.82%	-20.52%	30.19%	-	-
Horiz. %	114.37%	74.46%	86.54%	89.17%	103.47%	130.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	1,768.26	1,505.72	1,833.40	1,937.32	1,898.10	1,839.33	1,560.13	2.10%
YoY %	17.44%	-17.87%	-5.36%	2.07%	3.20%	17.90%	-	-
Horiz. %	113.34%	96.51%	117.52%	124.18%	121.66%	117.90%	100.00%	-
EPS	225.33	143.78	177.30	191.91	211.36	252.54	178.02	4.00%
YoY %	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	41.86%	-	-
Horiz. %	126.58%	80.77%	99.60%	107.80%	118.73%	141.86%	100.00%	-
DPS	163.00	198.00	226.00	248.00	117.00	139.00	15.00	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	826.67%	-	-
Horiz. %	1,086.67%	1,320.00%	1,506.67%	1,653.33%	780.00%	926.67%	100.00%	-
NAPS	13.67	13.40	14.22	14.93	14.18	13.46	12.35	1.70%
YoY %	2.01%	-5.77%	-4.76%	5.29%	5.35%	8.99%	-	-
Horiz. %	110.69%	108.50%	115.14%	120.89%	114.82%	108.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,768.27	1,505.72	1,833.41	1,937.32	1,898.11	1,839.33	1,560.14	2.10%
YoY %	17.44%	-17.87%	-5.36%	2.07%	3.20%	17.90%	-	-
Horiz. %	113.34%	96.51%	117.52%	124.18%	121.66%	117.90%	100.00%	-
EPS	225.33	143.78	177.30	191.91	211.36	252.54	178.02	4.00%
YoY %	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	41.86%	-	-
Horiz. %	126.58%	80.77%	99.60%	107.80%	118.73%	141.86%	100.00%	-
DPS	163.00	198.00	226.00	248.00	117.00	139.00	15.00	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	826.67%	-	-
Horiz. %	1,086.67%	1,320.00%	1,506.67%	1,653.33%	780.00%	926.67%	100.00%	-
NAPS	13.6701	13.40	14.2201	14.9301	14.1801	13.46	12.35	1.70%
YoY %	2.02%	-5.77%	-4.76%	5.29%	5.35%	8.99%	-	-
Horiz. %	110.69%	108.50%	115.14%	120.89%	114.82%	108.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	32.68	30.00	39.40	37.34	36.30	29.78	23.00	-
P/RPS	1.85	1.99	2.15	1.93	1.91	1.62	1.47	3.90%
YoY %	-7.04%	-7.44%	11.40%	1.05%	17.90%	10.20%	-	-
Horiz. %	125.85%	135.37%	146.26%	131.29%	129.93%	110.20%	100.00%	-
P/EPS	14.50	20.87	22.22	19.46	17.17	11.79	12.92	1.93%
YoY %	-30.52%	-6.08%	14.18%	13.34%	45.63%	-8.75%	-	-
Horiz. %	112.23%	161.53%	171.98%	150.62%	132.89%	91.25%	100.00%	-
EY	6.89	4.79	4.50	5.14	5.82	8.48	7.74	-1.91%
YoY %	43.84%	6.44%	-12.45%	-11.68%	-31.37%	9.56%	-	-
Horiz. %	89.02%	61.89%	58.14%	66.41%	75.19%	109.56%	100.00%	-
DY	4.99	6.60	5.74	6.64	3.22	4.67	0.65	40.40%
YoY %	-24.39%	14.98%	-13.55%	106.21%	-31.05%	618.46%	-	-
Horiz. %	767.69%	1,015.38%	883.08%	1,021.54%	495.38%	718.46%	100.00%	-
P/NAPS	2.39	2.24	2.77	2.50	2.56	2.21	1.86	4.26%
YoY %	6.70%	-19.13%	10.80%	-2.34%	15.84%	18.82%	-	-
Horiz. %	128.49%	120.43%	148.92%	134.41%	137.63%	118.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	21/08/20	27/08/19	29/08/18	23/08/17	24/08/16	24/08/15	-
Price	32.36	31.54	40.90	40.16	37.30	37.50	21.42	-
P/RPS	1.83	2.09	2.23	2.07	1.97	2.04	1.37	4.93%
YoY %	-12.44%	-6.28%	7.73%	5.08%	-3.43%	48.91%	-	-
Horiz. %	133.58%	152.55%	162.77%	151.09%	143.80%	148.91%	100.00%	-
P/EPS	14.36	21.94	23.07	20.93	17.65	14.85	12.03	2.99%
YoY %	-34.55%	-4.90%	10.22%	18.58%	18.86%	23.44%	-	-
Horiz. %	119.37%	182.38%	191.77%	173.98%	146.72%	123.44%	100.00%	-
EY	6.96	4.56	4.33	4.78	5.67	6.73	8.31	-2.90%
YoY %	52.63%	5.31%	-9.41%	-15.70%	-15.75%	-19.01%	-	-
Horiz. %	83.75%	54.87%	52.11%	57.52%	68.23%	80.99%	100.00%	-
DY	5.04	6.28	5.53	6.18	3.14	3.71	0.70	38.91%
YoY %	-19.75%	13.56%	-10.52%	96.82%	-15.36%	430.00%	-	-
Horiz. %	720.00%	897.14%	790.00%	882.86%	448.57%	530.00%	100.00%	-
P/NAPS	2.37	2.35	2.88	2.69	2.63	2.79	1.73	5.38%
YoY %	0.85%	-18.40%	7.06%	2.28%	-5.73%	61.27%	-	-
Horiz. %	136.99%	135.84%	166.47%	155.49%	152.02%	161.27%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 12:20:00

EMA 5

5 Mins

SELL

2024-05-09 12:15:00

EMA 5

5 Mins

BUY

2024-05-09 12:00:00

EMA 5

Hourly

SELL

2024-05-09 12:00:00

ADX

30 Mins

BUY

2024-05-09 11:30:00

ADX

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

453

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

PBBANK

PUBLIC BANK BHD

258

CAPITALA

CAPITAL A BERHAD

234

MAYBANK

MALAYAN BANKING BHD

217

TOPGLOV

TOP GLOVE CORPORATION BHD

212

Daily Stocks

0.105

-0.01

486,813,900

ICONIC-WA

0.045

-0.005

116,952,900

HSI-CXG

0.165

+0.03

94,635,200

MYEG

0.99

+0.005

91,225,500

MUIIND

0.055

0.00

78,616,800

PMHLDG

0.27

+0.05

64,919,800

SNS

0.52

+0.035

56,883,800

HSI-HS2

0.10

-0.035

51,602,300

HSI-HUT

0.195

-0.035

45,006,900

SENDAI

0.575

+0.005

39,878,100

More active Stocks

VSTECS

3.38

+0.62

7,631,100

UTDPLT

25.80

+0.40

117,400

AJI

19.38

+0.28

214,300

BAT

8.80

+0.20

279,300

ALLIANZ

21.66

+0.16

9,700

PIE

5.98

+0.15

850,900

GENP

6.24

+0.14

620,400

SIGN

1.46

+0.13

5,337,000

HSI-CVH

0.90

+0.13

698,700

MCEHLDG

1.70

+0.12

1,511,300

More gainer Stocks

KLK

22.94

-0.26

139,200

PPB

15.72

-0.26

45,900

MPI

31.00

-0.20

39,100

PETDAG

21.62

-0.18

95,900

NHFATT

3.89

-0.17

75,300

INARI

3.08

-0.14

9,423,500

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

45,800

MNRB

2.22

-0.10

6,366,400

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More