[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 2.36%
YoY- 46.27%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,180,414 1,191,156 1,086,735 1,116,006 1,095,744 1,068,828 931,020 17.09%
PBT 184,004 199,360 185,172 195,818 184,034 165,020 129,833 26.09%
Tax -45,832 -46,148 -38,272 -48,232 -39,846 -37,828 -30,295 31.68%
NP 138,172 153,212 146,900 147,586 144,188 127,192 99,538 24.36%
-
NP to SH 138,172 153,212 146,900 147,586 144,188 127,192 99,538 24.36%
-
Tax Rate 24.91% 23.15% 20.67% 24.63% 21.65% 22.92% 23.33% -
Total Cost 1,042,242 1,037,944 939,835 968,420 951,556 941,636 831,482 16.20%
-
Net Worth 772,689 817,641 779,371 752,035 713,158 750,213 718,625 4.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 18,223 - 84,436 12,149 18,223 - 9,111 58.54%
Div Payout % 13.19% - 57.48% 8.23% 12.64% - 9.15% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 772,689 817,641 779,371 752,035 713,158 750,213 718,625 4.94%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.71% 12.86% 13.52% 13.22% 13.16% 11.90% 10.69% -
ROE 17.88% 18.74% 18.85% 19.62% 20.22% 16.95% 13.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,943.20 1,960.88 1,788.98 1,837.17 1,803.81 1,759.50 1,532.64 17.09%
EPS 228.00 252.00 242.00 242.67 238.00 208.00 164.00 24.48%
DPS 30.00 0.00 139.00 20.00 30.00 0.00 15.00 58.53%
NAPS 12.72 13.46 12.83 12.38 11.74 12.35 11.83 4.94%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,943.20 1,960.89 1,788.99 1,837.18 1,803.82 1,759.51 1,532.65 17.09%
EPS 227.46 252.22 241.83 242.96 237.36 209.38 163.86 24.36%
DPS 30.00 0.00 139.00 20.00 30.00 0.00 15.00 58.53%
NAPS 12.72 13.46 12.83 12.38 11.74 12.35 11.83 4.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 36.00 29.78 29.68 24.28 20.80 23.00 23.20 -
P/RPS 1.85 1.52 1.66 1.32 1.15 1.31 1.51 14.45%
P/EPS 15.83 11.81 12.27 9.99 8.76 10.98 14.16 7.69%
EY 6.32 8.47 8.15 10.01 11.41 9.10 7.06 -7.09%
DY 0.83 0.00 4.68 0.82 1.44 0.00 0.65 17.64%
P/NAPS 2.83 2.21 2.31 1.96 1.77 1.86 1.96 27.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 27/05/15 -
Price 34.58 37.50 29.70 25.20 22.56 21.42 21.80 -
P/RPS 1.78 1.91 1.66 1.37 1.25 1.22 1.42 16.20%
P/EPS 15.20 14.87 12.28 10.37 9.50 10.23 13.30 9.28%
EY 6.58 6.73 8.14 9.64 10.52 9.78 7.52 -8.49%
DY 0.87 0.00 4.68 0.79 1.33 0.00 0.69 16.66%
P/NAPS 2.72 2.79 2.31 2.04 1.92 1.73 1.84 29.67%

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