[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -73.93%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,122,964 875,650 590,207 297,789 1,086,735 837,005 547,872 61.28%
PBT 158,099 131,739 92,002 49,840 185,172 146,864 92,017 43.40%
Tax -30,981 -31,386 -22,916 -11,537 -38,272 -36,174 -19,923 34.18%
NP 127,118 100,353 69,086 38,303 146,900 110,690 72,094 45.90%
-
NP to SH 127,118 100,353 69,086 38,303 146,900 110,690 72,094 45.90%
-
Tax Rate 19.60% 23.82% 24.91% 23.15% 20.67% 24.63% 21.65% -
Total Cost 995,846 775,297 521,121 259,486 939,835 726,315 475,778 63.55%
-
Net Worth 821,893 804,277 772,689 817,641 779,371 752,035 713,158 9.91%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,111 9,111 9,111 - 84,436 9,111 9,111 0.00%
Div Payout % 7.17% 9.08% 13.19% - 57.48% 8.23% 12.64% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 821,893 804,277 772,689 817,641 779,371 752,035 713,158 9.91%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.32% 11.46% 11.71% 12.86% 13.52% 13.22% 13.16% -
ROE 15.47% 12.48% 8.94% 4.68% 18.85% 14.72% 10.11% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,848.62 1,441.49 971.60 490.22 1,788.98 1,377.88 901.91 61.28%
EPS 209.00 165.00 114.00 63.00 242.00 182.00 119.00 45.51%
DPS 15.00 15.00 15.00 0.00 139.00 15.00 15.00 0.00%
NAPS 13.53 13.24 12.72 13.46 12.83 12.38 11.74 9.91%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,848.63 1,441.50 971.60 490.22 1,788.99 1,377.88 901.91 61.28%
EPS 209.26 165.20 113.73 63.05 241.83 182.22 118.68 45.90%
DPS 15.00 15.00 15.00 0.00 139.00 15.00 15.00 0.00%
NAPS 13.53 13.24 12.72 13.46 12.83 12.38 11.74 9.91%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 34.90 30.68 36.00 29.78 29.68 24.28 20.80 -
P/RPS 1.89 2.13 3.71 6.07 1.66 1.76 2.31 -12.51%
P/EPS 16.68 18.57 31.65 47.23 12.27 13.32 17.53 -3.25%
EY 6.00 5.38 3.16 2.12 8.15 7.50 5.71 3.35%
DY 0.43 0.49 0.42 0.00 4.68 0.62 0.72 -29.05%
P/NAPS 2.58 2.32 2.83 2.21 2.31 1.96 1.77 28.52%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 -
Price 36.34 32.38 34.58 37.50 29.70 25.20 22.56 -
P/RPS 1.97 2.25 3.56 7.65 1.66 1.83 2.50 -14.67%
P/EPS 17.37 19.60 30.41 59.47 12.28 13.83 19.01 -5.83%
EY 5.76 5.10 3.29 1.68 8.14 7.23 5.26 6.23%
DY 0.41 0.46 0.43 0.00 4.68 0.60 0.66 -27.17%
P/NAPS 2.69 2.45 2.72 2.79 2.31 2.04 1.92 25.18%

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