[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

21-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -7.18%

YoY- 3.07%

Quarter Report

4Q 18 -Bursa (PMMA).pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,202,998	1,228,750	1,222,272	1,199,120	1,229,900	1,210,750	1,311,384	-5.57%
YoY %	-2.10%	0.53%	1.93%	-2.50%	1.58%	-7.67%	-	-
Horiz. %	91.73%	93.70%	93.20%	91.44%	93.79%	92.33%	100.00%	-
PBT	142,161	152,818	131,836	166,303	176,908	163,640	201,040	-20.57%
YoY %	-6.97%	15.92%	-20.73%	-5.99%	8.11%	-18.60%	-	-
Horiz. %	70.71%	76.01%	65.58%	82.72%	88.00%	81.40%	100.00%	-
Tax	-31,100	-34,286	-31,280	-35,287	-35,750	-37,202	-42,736	-19.04%
YoY %	9.29%	-9.61%	11.36%	1.30%	3.90%	12.95%	-	-
Horiz. %	72.77%	80.23%	73.19%	82.57%	83.65%	87.05%	100.00%	-
NP	111,061	118,532	100,556	131,016	141,157	126,438	158,304	-20.99%
YoY %	-6.30%	17.88%	-23.25%	-7.18%	11.64%	-20.13%	-	-
Horiz. %	70.16%	74.88%	63.52%	82.76%	89.17%	79.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,061	118,532	100,556	131,016	141,157	126,438	158,316	-20.99%
YoY %	-6.30%	17.88%	-23.25%	-7.18%	11.64%	-20.14%	-	-
Horiz. %	70.15%	74.87%	63.52%	82.76%	89.16%	79.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	22.44%	23.73%	21.22%	20.21%	22.73%	21.26%	-
YoY %	-2.50%	-5.44%	11.83%	5.00%	-11.09%	6.91%	-	-
Horiz. %	102.92%	105.55%	111.62%	99.81%	95.06%	106.91%	100.00%	-
Total Cost	1,091,937	1,110,218	1,121,716	1,068,104	1,088,742	1,084,312	1,153,080	-3.55%
YoY %	-1.65%	-1.03%	5.02%	-1.90%	0.41%	-5.96%	-	-
Horiz. %	94.70%	96.28%	97.28%	92.63%	94.42%	94.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	823,715	799,417	906,937	881,424	865,630	823,108	861,378	-2.92%
YoY %	3.04%	-11.86%	2.89%	1.82%	5.17%	-4.44%	-	-
Horiz. %	95.63%	92.81%	105.29%	102.33%	100.49%	95.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	12,149	18,223	-	150,650	12,149	18,223	-	-
YoY %	-33.33%	0.00%	-	1,140.02%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	-	826.70%	66.67%	100.00%	-	-
Div Payout %	10.94%	15.37%	-	114.99%	8.61%	14.41%	-	-
YoY %	-28.82%	0.00%	-	1,235.54%	-40.25%	0.00%	-	-
Horiz. %	75.92%	106.66%	-	797.99%	59.75%	100.00%	-	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	823,715	799,417	906,937	881,424	865,630	823,108	861,378	-2.92%
YoY %	3.04%	-11.86%	2.89%	1.82%	5.17%	-4.44%	-	-
Horiz. %	95.63%	92.81%	105.29%	102.33%	100.49%	95.56%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	9.23%	9.65%	8.23%	10.93%	11.48%	10.44%	12.07%	-
YoY %	-4.35%	17.25%	-24.70%	-4.79%	9.96%	-13.50%	-	-
Horiz. %	76.47%	79.95%	68.19%	90.56%	95.11%	86.50%	100.00%	-
ROE	13.48%	14.83%	11.09%	14.86%	16.31%	15.36%	18.38%	-
YoY %	-9.10%	33.72%	-25.37%	-8.89%	6.18%	-16.43%	-	-
Horiz. %	73.34%	80.69%	60.34%	80.85%	88.74%	83.57%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	1,980.38	2,022.77	2,012.10	1,973.99	2,024.66	1,993.14	2,158.80	-5.57%
YoY %	-2.10%	0.53%	1.93%	-2.50%	1.58%	-7.67%	-	-
Horiz. %	91.74%	93.70%	93.20%	91.44%	93.79%	92.33%	100.00%	-
EPS	182.67	196.00	164.00	216.00	232.00	208.00	260.00	-20.91%
YoY %	-6.80%	19.51%	-24.07%	-6.90%	11.54%	-20.00%	-	-
Horiz. %	70.26%	75.38%	63.08%	83.08%	89.23%	80.00%	100.00%	-
DPS	20.00	30.00	0.00	248.00	20.00	30.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	1,140.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	826.67%	66.67%	100.00%	-	-
NAPS	13.56	13.16	14.93	14.51	14.25	13.55	14.18	-2.92%
YoY %	3.04%	-11.86%	2.89%	1.82%	5.17%	-4.44%	-	-
Horiz. %	95.63%	92.81%	105.29%	102.33%	100.49%	95.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,980.38	2,022.77	2,012.11	1,974.00	2,024.67	1,993.14	2,158.81	-5.57%
YoY %	-2.10%	0.53%	1.93%	-2.50%	1.58%	-7.67%	-	-
Horiz. %	91.73%	93.70%	93.20%	91.44%	93.79%	92.33%	100.00%	-
EPS	182.83	195.13	165.54	215.68	232.37	208.14	260.62	-20.99%
YoY %	-6.30%	17.87%	-23.25%	-7.18%	11.64%	-20.14%	-	-
Horiz. %	70.15%	74.87%	63.52%	82.76%	89.16%	79.86%	100.00%	-
DPS	20.00	30.00	0.00	248.00	20.00	30.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	1,140.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	826.67%	66.67%	100.00%	-	-
NAPS	13.56	13.16	14.9301	14.5101	14.2501	13.55	14.1801	-2.92%
YoY %	3.04%	-11.86%	2.89%	1.82%	5.17%	-4.44%	-	-
Horiz. %	95.63%	92.81%	105.29%	102.33%	100.49%	95.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	37.68	38.56	37.34	34.60	38.96	38.42	36.30	-
P/RPS	1.90	1.91	1.86	1.75	1.92	1.93	1.68	8.52%
YoY %	-0.52%	2.69%	6.29%	-8.85%	-0.52%	14.88%	-	-
Horiz. %	113.10%	113.69%	110.71%	104.17%	114.29%	114.88%	100.00%	-
P/EPS	20.61	19.76	22.56	16.04	16.77	18.46	13.93	29.75%
YoY %	4.30%	-12.41%	40.65%	-4.35%	-9.15%	32.52%	-	-
Horiz. %	147.95%	141.85%	161.95%	115.15%	120.39%	132.52%	100.00%	-
EY	4.85	5.06	4.43	6.23	5.96	5.42	7.18	-22.95%
YoY %	-4.15%	14.22%	-28.89%	4.53%	9.96%	-24.51%	-	-
Horiz. %	67.55%	70.47%	61.70%	86.77%	83.01%	75.49%	100.00%	-
DY	0.53	0.78	0.00	7.17	0.51	0.78	0.00	-
YoY %	-32.05%	0.00%	0.00%	1,305.88%	-34.62%	0.00%	-	-
Horiz. %	67.95%	100.00%	0.00%	919.23%	65.38%	100.00%	-	-
P/NAPS	2.78	2.93	2.50	2.38	2.73	2.84	2.56	5.63%
YoY %	-5.12%	17.20%	5.04%	-12.82%	-3.87%	10.94%	-	-
Horiz. %	108.59%	114.45%	97.66%	92.97%	106.64%	110.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	26/11/18	29/08/18	21/05/18	28/02/18	24/11/17	23/08/17	-
Price	38.12	38.20	40.16	38.30	33.70	39.80	37.30	-
P/RPS	1.92	1.89	2.00	1.94	1.66	2.00	1.73	7.17%
YoY %	1.59%	-5.50%	3.09%	16.87%	-17.00%	15.61%	-	-
Horiz. %	110.98%	109.25%	115.61%	112.14%	95.95%	115.61%	100.00%	-
P/EPS	20.85	19.58	24.26	17.76	14.50	19.12	14.31	28.43%
YoY %	6.49%	-19.29%	36.60%	22.48%	-24.16%	33.61%	-	-
Horiz. %	145.70%	136.83%	169.53%	124.11%	101.33%	133.61%	100.00%	-
EY	4.80	5.11	4.12	5.63	6.90	5.23	6.99	-22.11%
YoY %	-6.07%	24.03%	-26.82%	-18.41%	31.93%	-25.18%	-	-
Horiz. %	68.67%	73.10%	58.94%	80.54%	98.71%	74.82%	100.00%	-
DY	0.52	0.79	0.00	6.48	0.59	0.75	0.00	-
YoY %	-34.18%	0.00%	0.00%	998.31%	-21.33%	0.00%	-	-
Horiz. %	69.33%	105.33%	0.00%	864.00%	78.67%	100.00%	-	-
P/NAPS	2.81	2.90	2.69	2.64	2.36	2.94	2.63	4.49%
YoY %	-3.10%	7.81%	1.89%	11.86%	-19.73%	11.79%	-	-
Horiz. %	106.84%	110.27%	102.28%	100.38%	89.73%	111.79%	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