[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -68.86%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,199,120 922,425 605,375 327,846 1,122,964 875,650 590,207 60.48%
PBT 166,303 132,681 81,820 50,260 158,099 131,739 92,002 48.44%
Tax -35,287 -26,813 -18,601 -10,684 -30,981 -31,386 -22,916 33.38%
NP 131,016 105,868 63,219 39,576 127,118 100,353 69,086 53.27%
-
NP to SH 131,016 105,868 63,219 39,579 127,118 100,353 69,086 53.27%
-
Tax Rate 21.22% 20.21% 22.73% 21.26% 19.60% 23.82% 24.91% -
Total Cost 1,068,104 816,557 542,156 288,270 995,846 775,297 521,121 61.42%
-
Net Worth 881,424 865,630 823,108 861,378 821,893 804,277 772,689 9.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 150,650 9,111 9,111 - 9,111 9,111 9,111 550.14%
Div Payout % 114.99% 8.61% 14.41% - 7.17% 9.08% 13.19% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 881,424 865,630 823,108 861,378 821,893 804,277 772,689 9.18%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.93% 11.48% 10.44% 12.07% 11.32% 11.46% 11.71% -
ROE 14.86% 12.23% 7.68% 4.59% 15.47% 12.48% 8.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,973.99 1,518.50 996.57 539.70 1,848.62 1,441.49 971.60 60.48%
EPS 216.00 174.00 104.00 65.00 209.00 165.00 114.00 53.17%
DPS 248.00 15.00 15.00 0.00 15.00 15.00 15.00 550.10%
NAPS 14.51 14.25 13.55 14.18 13.53 13.24 12.72 9.18%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,974.00 1,518.50 996.57 539.70 1,848.63 1,441.50 971.60 60.48%
EPS 215.68 174.28 104.07 65.16 209.26 165.20 113.73 53.27%
DPS 248.00 15.00 15.00 0.00 15.00 15.00 15.00 550.10%
NAPS 14.5101 14.2501 13.55 14.1801 13.53 13.24 12.72 9.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 34.60 38.96 38.42 36.30 34.90 30.68 36.00 -
P/RPS 1.75 2.57 3.86 6.73 1.89 2.13 3.71 -39.43%
P/EPS 16.04 22.35 36.92 55.71 16.68 18.57 31.65 -36.46%
EY 6.23 4.47 2.71 1.79 6.00 5.38 3.16 57.29%
DY 7.17 0.39 0.39 0.00 0.43 0.49 0.42 564.14%
P/NAPS 2.38 2.73 2.84 2.56 2.58 2.32 2.83 -10.91%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 -
Price 38.30 33.70 39.80 37.30 36.34 32.38 34.58 -
P/RPS 1.94 2.22 3.99 6.91 1.97 2.25 3.56 -33.30%
P/EPS 17.76 19.34 38.24 57.25 17.37 19.60 30.41 -30.15%
EY 5.63 5.17 2.61 1.75 5.76 5.10 3.29 43.11%
DY 6.48 0.45 0.38 0.00 0.41 0.46 0.43 511.11%
P/NAPS 2.64 2.36 2.94 2.63 2.69 2.45 2.72 -1.97%

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