[PANAMY] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 9.17%
YoY- 47.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,125,380 1,129,070 1,117,317 1,086,735 1,017,187 979,229 947,719 12.07%
PBT 170,047 185,157 193,757 185,172 178,676 157,689 140,942 13.26%
Tax -33,484 -41,265 -40,352 -38,272 -44,121 -35,340 -32,804 1.37%
NP 136,563 143,892 153,405 146,900 134,555 122,349 108,138 16.75%
-
NP to SH 136,563 143,892 153,405 146,900 134,555 122,349 108,138 16.75%
-
Tax Rate 19.69% 22.29% 20.83% 20.67% 24.69% 22.41% 23.27% -
Total Cost 988,817 985,178 963,912 939,835 882,632 856,880 839,581 11.46%
-
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 84,436 84,436 84,436 84,436 9,111 9,111 9,111 338.23%
Div Payout % 61.83% 58.68% 55.04% 57.48% 6.77% 7.45% 8.43% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 804,277 772,689 817,641 779,371 752,035 713,158 750,213 4.72%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.13% 12.74% 13.73% 13.52% 13.23% 12.49% 11.41% -
ROE 16.98% 18.62% 18.76% 18.85% 17.89% 17.16% 14.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,852.60 1,858.67 1,839.33 1,788.98 1,674.49 1,612.01 1,560.13 12.07%
EPS 224.81 236.87 252.54 241.83 221.50 201.41 178.02 16.75%
DPS 139.00 139.00 139.00 139.00 15.00 15.00 15.00 338.21%
NAPS 13.24 12.72 13.46 12.83 12.38 11.74 12.35 4.72%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,824.69 1,830.68 1,811.62 1,762.03 1,649.27 1,587.72 1,536.63 12.07%
EPS 221.42 233.31 248.73 238.18 218.17 198.38 175.34 16.74%
DPS 136.91 136.91 136.91 136.91 14.77 14.77 14.77 338.30%
NAPS 13.0406 12.5284 13.2573 12.6367 12.1935 11.5632 12.164 4.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 30.68 36.00 29.78 29.68 24.28 20.80 23.00 -
P/RPS 1.66 1.94 1.62 1.66 1.45 1.29 1.47 8.40%
P/EPS 13.65 15.20 11.79 12.27 10.96 10.33 12.92 3.71%
EY 7.33 6.58 8.48 8.15 9.12 9.68 7.74 -3.54%
DY 4.53 3.86 4.67 4.68 0.62 0.72 0.65 262.71%
P/NAPS 2.32 2.83 2.21 2.31 1.96 1.77 1.86 15.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 30/05/16 26/02/16 27/11/15 24/08/15 -
Price 32.38 34.58 37.50 29.70 25.20 22.56 21.42 -
P/RPS 1.75 1.86 2.04 1.66 1.50 1.40 1.37 17.64%
P/EPS 14.40 14.60 14.85 12.28 11.38 11.20 12.03 12.67%
EY 6.94 6.85 6.73 8.14 8.79 8.93 8.31 -11.26%
DY 4.29 4.02 3.71 4.68 0.60 0.66 0.70 233.05%
P/NAPS 2.45 2.72 2.79 2.31 2.04 1.92 1.73 25.97%

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