[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -5.0%
YoY- -13.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,229,900 1,210,750 1,311,384 1,122,964 1,167,533 1,180,414 1,191,156 2.15%
PBT 176,908 163,640 201,040 158,099 175,652 184,004 199,360 -7.63%
Tax -35,750 -37,202 -42,736 -30,981 -41,848 -45,832 -46,148 -15.61%
NP 141,157 126,438 158,304 127,118 133,804 138,172 153,212 -5.30%
-
NP to SH 141,157 126,438 158,316 127,118 133,804 138,172 153,212 -5.30%
-
Tax Rate 20.21% 22.73% 21.26% 19.60% 23.82% 24.91% 23.15% -
Total Cost 1,088,742 1,084,312 1,153,080 995,846 1,033,729 1,042,242 1,037,944 3.22%
-
Net Worth 865,630 823,108 861,378 821,893 804,277 772,689 817,641 3.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,149 18,223 - 9,111 12,149 18,223 - -
Div Payout % 8.61% 14.41% - 7.17% 9.08% 13.19% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 865,630 823,108 861,378 821,893 804,277 772,689 817,641 3.86%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.48% 10.44% 12.07% 11.32% 11.46% 11.71% 12.86% -
ROE 16.31% 15.36% 18.38% 15.47% 16.64% 17.88% 18.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,024.66 1,993.14 2,158.80 1,848.62 1,921.99 1,943.20 1,960.88 2.15%
EPS 232.00 208.00 260.00 209.00 220.00 228.00 252.00 -5.34%
DPS 20.00 30.00 0.00 15.00 20.00 30.00 0.00 -
NAPS 14.25 13.55 14.18 13.53 13.24 12.72 13.46 3.86%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,024.67 1,993.14 2,158.81 1,848.63 1,922.00 1,943.20 1,960.89 2.15%
EPS 232.37 208.14 260.62 209.26 220.27 227.46 252.22 -5.30%
DPS 20.00 30.00 0.00 15.00 20.00 30.00 0.00 -
NAPS 14.2501 13.55 14.1801 13.53 13.24 12.72 13.46 3.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 38.96 38.42 36.30 34.90 30.68 36.00 29.78 -
P/RPS 1.92 1.93 1.68 1.89 1.60 1.85 1.52 16.80%
P/EPS 16.77 18.46 13.93 16.68 13.93 15.83 11.81 26.25%
EY 5.96 5.42 7.18 6.00 7.18 6.32 8.47 -20.83%
DY 0.51 0.78 0.00 0.43 0.65 0.83 0.00 -
P/NAPS 2.73 2.84 2.56 2.58 2.32 2.83 2.21 15.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 24/08/16 -
Price 33.70 39.80 37.30 36.34 32.38 34.58 37.50 -
P/RPS 1.66 2.00 1.73 1.97 1.68 1.78 1.91 -8.90%
P/EPS 14.50 19.12 14.31 17.37 14.70 15.20 14.87 -1.66%
EY 6.90 5.23 6.99 5.76 6.80 6.58 6.73 1.67%
DY 0.59 0.75 0.00 0.41 0.62 0.87 0.00 -
P/NAPS 2.36 2.94 2.63 2.69 2.45 2.72 2.79 -10.53%

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