[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	1,741.63	1,483.04	1,805.79	1,908.13	1,869.51	1,811.62	1,536.63	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	221.93	141.61	174.63	189.02	208.17	248.73	175.34	4.00%
YoY %	56.72%	-18.91%	-7.61%	-9.20%	-16.31%	41.86%	-	-
Horiz. %	126.57%	80.76%	99.60%	107.80%	118.72%	141.86%	100.00%	-
DPS	160.54	195.02	222.60	244.26	115.24	136.91	14.77	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.96%	-15.83%	826.95%	-	-
Horiz. %	1,086.93%	1,320.38%	1,507.11%	1,653.76%	780.23%	926.95%	100.00%	-
NAPS	13.4641	13.1982	14.0058	14.7051	13.9664	13.2573	12.164	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
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

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