[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 45.26%
YoY- -9.34%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 605,375 327,846 1,122,964 875,650 590,207 297,789 1,086,735 -32.27%
PBT 81,820 50,260 158,099 131,739 92,002 49,840 185,172 -41.95%
Tax -18,601 -10,684 -30,981 -31,386 -22,916 -11,537 -38,272 -38.15%
NP 63,219 39,576 127,118 100,353 69,086 38,303 146,900 -42.96%
-
NP to SH 63,219 39,579 127,118 100,353 69,086 38,303 146,900 -42.96%
-
Tax Rate 22.73% 21.26% 19.60% 23.82% 24.91% 23.15% 20.67% -
Total Cost 542,156 288,270 995,846 775,297 521,121 259,486 939,835 -30.67%
-
Net Worth 823,108 861,378 821,893 804,277 772,689 817,641 779,371 3.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,111 - 9,111 9,111 9,111 - 84,436 -77.30%
Div Payout % 14.41% - 7.17% 9.08% 13.19% - 57.48% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 823,108 861,378 821,893 804,277 772,689 817,641 779,371 3.70%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.44% 12.07% 11.32% 11.46% 11.71% 12.86% 13.52% -
ROE 7.68% 4.59% 15.47% 12.48% 8.94% 4.68% 18.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 996.57 539.70 1,848.62 1,441.49 971.60 490.22 1,788.98 -32.27%
EPS 104.00 65.00 209.00 165.00 114.00 63.00 242.00 -43.02%
DPS 15.00 0.00 15.00 15.00 15.00 0.00 139.00 -77.30%
NAPS 13.55 14.18 13.53 13.24 12.72 13.46 12.83 3.70%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 981.56 531.57 1,820.78 1,419.78 956.96 482.84 1,762.03 -32.27%
EPS 102.50 64.17 206.11 162.71 112.02 62.10 238.18 -42.97%
DPS 14.77 0.00 14.77 14.77 14.77 0.00 136.91 -77.30%
NAPS 13.3459 13.9664 13.3262 13.0406 12.5284 13.2573 12.6367 3.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 38.42 36.30 34.90 30.68 36.00 29.78 29.68 -
P/RPS 3.86 6.73 1.89 2.13 3.71 6.07 1.66 75.42%
P/EPS 36.92 55.71 16.68 18.57 31.65 47.23 12.27 108.28%
EY 2.71 1.79 6.00 5.38 3.16 2.12 8.15 -51.97%
DY 0.39 0.00 0.43 0.49 0.42 0.00 4.68 -80.89%
P/NAPS 2.84 2.56 2.58 2.32 2.83 2.21 2.31 14.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 24/08/16 30/05/16 -
Price 39.80 37.30 36.34 32.38 34.58 37.50 29.70 -
P/RPS 3.99 6.91 1.97 2.25 3.56 7.65 1.66 79.34%
P/EPS 38.24 57.25 17.37 19.60 30.41 59.47 12.28 113.09%
EY 2.61 1.75 5.76 5.10 3.29 1.68 8.14 -53.12%
DY 0.38 0.00 0.41 0.46 0.43 0.00 4.68 -81.22%
P/NAPS 2.94 2.63 2.69 2.45 2.72 2.79 2.31 17.42%

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