[PANAMY] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -14.4%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 317,050 277,529 327,846 247,314 285,443 292,418 297,789 4.25%
PBT 50,861 31,560 50,260 26,360 39,737 42,162 49,840 1.35%
Tax -8,212 -7,917 -10,684 405 -8,470 -11,379 -11,537 -20.22%
NP 42,649 23,643 39,576 26,765 31,267 30,783 38,303 7.40%
-
NP to SH 42,649 23,643 39,576 26,765 31,267 30,783 38,303 7.40%
-
Tax Rate 16.15% 25.09% 21.26% -1.54% 21.32% 26.99% 23.15% -
Total Cost 274,401 253,886 288,270 220,549 254,176 261,635 259,486 3.78%
-
Net Worth 865,630 823,108 861,378 821,893 804,277 772,689 817,641 3.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 9,111 - 61,960 - 9,111 - -
Div Payout % - 38.54% - 231.50% - 29.60% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 865,630 823,108 861,378 821,893 804,277 772,689 817,641 3.86%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.45% 8.52% 12.07% 10.82% 10.95% 10.53% 12.86% -
ROE 4.93% 2.87% 4.59% 3.26% 3.89% 3.98% 4.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 521.93 456.87 539.70 407.13 469.90 481.38 490.22 4.25%
EPS 70.00 39.00 65.00 44.00 51.00 51.00 63.00 7.25%
DPS 0.00 15.00 0.00 102.00 0.00 15.00 0.00 -
NAPS 14.25 13.55 14.18 13.53 13.24 12.72 13.46 3.86%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 514.07 449.99 531.57 401.00 462.82 474.13 482.84 4.25%
EPS 69.15 38.33 64.17 43.40 50.70 49.91 62.10 7.41%
DPS 0.00 14.77 0.00 100.46 0.00 14.77 0.00 -
NAPS 14.0354 13.3459 13.9664 13.3262 13.0406 12.5284 13.2573 3.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 38.96 38.42 36.30 34.90 30.68 36.00 29.78 -
P/RPS 7.46 8.41 6.73 8.57 6.53 7.48 6.07 14.69%
P/EPS 55.49 98.71 55.72 79.21 59.61 71.04 47.23 11.31%
EY 1.80 1.01 1.79 1.26 1.68 1.41 2.12 -10.30%
DY 0.00 0.39 0.00 2.92 0.00 0.42 0.00 -
P/NAPS 2.73 2.84 2.56 2.58 2.32 2.83 2.21 15.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 23/08/17 30/05/17 28/02/17 29/11/16 24/08/16 -
Price 33.70 39.80 37.30 36.34 32.38 34.58 37.50 -
P/RPS 6.46 8.71 6.91 8.93 6.89 7.18 7.65 -10.63%
P/EPS 48.00 102.26 57.25 82.48 62.91 68.24 59.47 -13.27%
EY 2.08 0.98 1.75 1.21 1.59 1.47 1.68 15.25%
DY 0.00 0.38 0.00 2.81 0.00 0.43 0.00 -
P/NAPS 2.36 2.94 2.63 2.69 2.45 2.72 2.79 -10.53%

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