[PANAMY] YoY TTM Result on 30-Sep-2018 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 8.99%

YoY- 4.79%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	921,913	920,040	1,093,498	1,208,120	1,138,132	1,129,070	979,229	-0.99%
YoY %	0.20%	-15.86%	-9.49%	6.15%	0.80%	15.30%	-	-
Horiz. %	94.15%	93.96%	111.67%	123.37%	116.23%	115.30%	100.00%	-
PBT	112,462	109,912	130,074	160,892	147,917	185,157	157,689	-5.47%
YoY %	2.32%	-15.50%	-19.15%	8.77%	-20.11%	17.42%	-	-
Horiz. %	71.32%	69.70%	82.49%	102.03%	93.80%	117.42%	100.00%	-
Tax	-12,965	-13,322	-25,710	-33,829	-26,666	-41,265	-35,340	-15.37%
YoY %	2.68%	48.18%	24.00%	-26.86%	35.38%	-16.77%	-	-
Horiz. %	36.69%	37.70%	72.75%	95.72%	75.46%	116.77%	100.00%	-
NP	99,497	96,590	104,364	127,063	121,251	143,892	122,349	-3.38%
YoY %	3.01%	-7.45%	-17.86%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,497	96,590	104,364	127,063	121,251	143,892	122,349	-3.38%
YoY %	3.01%	-7.45%	-17.86%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.53%	12.12%	19.77%	21.03%	18.03%	22.29%	22.41%	-
YoY %	-4.87%	-38.69%	-5.99%	16.64%	-19.11%	-0.54%	-	-
Horiz. %	51.45%	54.08%	88.22%	93.84%	80.46%	99.46%	100.00%	-
Total Cost	822,416	823,450	989,134	1,081,057	1,016,881	985,178	856,880	-0.68%
YoY %	-0.13%	-16.75%	-8.50%	6.31%	3.22%	14.97%	-	-
Horiz. %	95.98%	96.10%	115.43%	126.16%	118.67%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	743,531	742,923	766,614	799,417	823,108	772,689	713,158	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	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 %	99.52%	124.52%	131.55%	118.56%	58.62%	58.68%	7.45%	-
YoY %	-20.08%	-5.34%	10.96%	102.25%	-0.10%	687.65%	-	-
Horiz. %	1,335.84%	1,671.41%	1,765.77%	1,591.41%	786.85%	787.65%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	743,531	742,923	766,614	799,417	823,108	772,689	713,158	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	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%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	10.79%	10.50%	9.54%	10.52%	10.65%	12.74%	12.49%	-
YoY %	2.76%	10.06%	-9.32%	-1.22%	-16.41%	2.00%	-	-
Horiz. %	86.39%	84.07%	76.38%	84.23%	85.27%	102.00%	100.00%	-
ROE	13.38%	13.00%	13.61%	15.89%	14.73%	18.62%	17.16%	-
YoY %	2.92%	-4.48%	-14.35%	7.88%	-20.89%	8.51%	-	-
Horiz. %	77.97%	75.76%	79.31%	92.60%	85.84%	108.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	1,517.65	1,514.57	1,800.12	1,988.81	1,873.59	1,858.67	1,612.01	-0.99%
YoY %	0.20%	-15.86%	-9.49%	6.15%	0.80%	15.30%	-	-
Horiz. %	94.15%	93.96%	111.67%	123.37%	116.23%	115.30%	100.00%	-
EPS	163.79	159.01	171.80	209.17	199.60	236.87	201.41	-3.38%
YoY %	3.01%	-7.44%	-17.87%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	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	12.24	12.23	12.62	13.16	13.55	12.72	11.74	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,494.79	1,491.76	1,773.00	1,958.85	1,845.37	1,830.68	1,587.72	-0.99%
YoY %	0.20%	-15.86%	-9.49%	6.15%	0.80%	15.30%	-	-
Horiz. %	94.15%	93.96%	111.67%	123.38%	116.23%	115.30%	100.00%	-
EPS	161.32	156.61	169.22	206.02	196.60	233.31	198.38	-3.38%
YoY %	3.01%	-7.45%	-17.86%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.94%	85.30%	103.85%	99.10%	117.61%	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	12.0556	12.0458	12.4299	12.9618	13.3459	12.5284	11.5632	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	30.04	28.42	37.80	38.56	38.42	36.00	20.80	-
P/RPS	1.98	1.88	2.10	1.94	2.05	1.94	1.29	7.39%
YoY %	5.32%	-10.48%	8.25%	-5.37%	5.67%	50.39%	-	-
Horiz. %	153.49%	145.74%	162.79%	150.39%	158.91%	150.39%	100.00%	-
P/EPS	18.34	17.87	22.00	18.43	19.25	15.20	10.33	10.03%
YoY %	2.63%	-18.77%	19.37%	-4.26%	26.64%	47.14%	-	-
Horiz. %	177.54%	172.99%	212.97%	178.41%	186.35%	147.14%	100.00%	-
EY	5.45	5.59	4.55	5.42	5.20	6.58	9.68	-9.12%
YoY %	-2.50%	22.86%	-16.05%	4.23%	-20.97%	-32.02%	-	-
Horiz. %	56.30%	57.75%	47.00%	55.99%	53.72%	67.98%	100.00%	-
DY	5.43	6.97	5.98	6.43	3.05	3.86	0.72	39.99%
YoY %	-22.09%	16.56%	-7.00%	110.82%	-20.98%	436.11%	-	-
Horiz. %	754.17%	968.06%	830.56%	893.06%	423.61%	536.11%	100.00%	-
P/NAPS	2.45	2.32	3.00	2.93	2.84	2.83	1.77	5.56%
YoY %	5.60%	-22.67%	2.39%	3.17%	0.35%	59.89%	-	-
Horiz. %	138.42%	131.07%	169.49%	165.54%	160.45%	159.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	30/11/20	25/11/19	26/11/18	24/11/17	29/11/16	27/11/15	-
Price	29.90	31.06	37.14	38.20	39.80	34.58	22.56	-
P/RPS	1.97	2.05	2.06	1.92	2.12	1.86	1.40	5.85%
YoY %	-3.90%	-0.49%	7.29%	-9.43%	13.98%	32.86%	-	-
Horiz. %	140.71%	146.43%	147.14%	137.14%	151.43%	132.86%	100.00%	-
P/EPS	18.25	19.53	21.62	18.26	19.94	14.60	11.20	8.46%
YoY %	-6.55%	-9.67%	18.40%	-8.43%	36.58%	30.36%	-	-
Horiz. %	162.95%	174.38%	193.04%	163.04%	178.04%	130.36%	100.00%	-
EY	5.48	5.12	4.63	5.48	5.02	6.85	8.93	-7.80%
YoY %	7.03%	10.58%	-15.51%	9.16%	-26.72%	-23.29%	-	-
Horiz. %	61.37%	57.33%	51.85%	61.37%	56.22%	76.71%	100.00%	-
DY	5.45	6.37	6.09	6.49	2.94	4.02	0.66	42.12%
YoY %	-14.44%	4.60%	-6.16%	120.75%	-26.87%	509.09%	-	-
Horiz. %	825.76%	965.15%	922.73%	983.33%	445.45%	609.09%	100.00%	-
P/NAPS	2.44	2.54	2.94	2.90	2.94	2.72	1.92	4.07%
YoY %	-3.94%	-13.61%	1.38%	-1.36%	8.09%	41.67%	-	-
Horiz. %	127.08%	132.29%	153.12%	151.04%	153.12%	141.67%	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