[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 67.46%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 614,375 305,568 1,199,120 922,425 605,375 327,846 1,122,964 -33.08%
PBT 76,409 32,959 166,303 132,681 81,820 50,260 158,099 -38.38%
Tax -17,143 -7,820 -35,287 -26,813 -18,601 -10,684 -30,981 -32.57%
NP 59,266 25,139 131,016 105,868 63,219 39,576 127,118 -39.84%
-
NP to SH 59,266 25,139 131,016 105,868 63,219 39,579 127,118 -39.84%
-
Tax Rate 22.44% 23.73% 21.22% 20.21% 22.73% 21.26% 19.60% -
Total Cost 555,109 280,429 1,068,104 816,557 542,156 288,270 995,846 -32.24%
-
Net Worth 799,417 906,937 881,424 865,630 823,108 861,378 821,893 -1.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,111 - 150,650 9,111 9,111 - 9,111 0.00%
Div Payout % 15.37% - 114.99% 8.61% 14.41% - 7.17% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 799,417 906,937 881,424 865,630 823,108 861,378 821,893 -1.82%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.65% 8.23% 10.93% 11.48% 10.44% 12.07% 11.32% -
ROE 7.41% 2.77% 14.86% 12.23% 7.68% 4.59% 15.47% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,011.38 503.03 1,973.99 1,518.50 996.57 539.70 1,848.62 -33.08%
EPS 98.00 41.00 216.00 174.00 104.00 65.00 209.00 -39.61%
DPS 15.00 0.00 248.00 15.00 15.00 0.00 15.00 0.00%
NAPS 13.16 14.93 14.51 14.25 13.55 14.18 13.53 -1.82%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,011.39 503.03 1,974.00 1,518.50 996.57 539.70 1,848.63 -33.08%
EPS 97.56 41.38 215.68 174.28 104.07 65.16 209.26 -39.84%
DPS 15.00 0.00 248.00 15.00 15.00 0.00 15.00 0.00%
NAPS 13.16 14.9301 14.5101 14.2501 13.55 14.1801 13.53 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 38.56 37.34 34.60 38.96 38.42 36.30 34.90 -
P/RPS 3.81 7.42 1.75 2.57 3.86 6.73 1.89 59.51%
P/EPS 39.52 90.23 16.04 22.35 36.92 55.71 16.68 77.63%
EY 2.53 1.11 6.23 4.47 2.71 1.79 6.00 -43.73%
DY 0.39 0.00 7.17 0.39 0.39 0.00 0.43 -6.29%
P/NAPS 2.93 2.50 2.38 2.73 2.84 2.56 2.58 8.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 21/05/18 28/02/18 24/11/17 23/08/17 30/05/17 -
Price 38.20 40.16 38.30 33.70 39.80 37.30 36.34 -
P/RPS 3.78 7.98 1.94 2.22 3.99 6.91 1.97 54.35%
P/EPS 39.15 97.04 17.76 19.34 38.24 57.25 17.37 71.81%
EY 2.55 1.03 5.63 5.17 2.61 1.75 5.76 -41.88%
DY 0.39 0.00 6.48 0.45 0.38 0.00 0.41 -3.27%
P/NAPS 2.90 2.69 2.64 2.36 2.94 2.63 2.69 5.13%

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