[PANAMY] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -6.3%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 880,010 945,329 1,129,773 1,202,998 1,229,900 1,167,533 1,116,006 -3.87%
PBT 50,493 109,533 143,089 142,161 176,908 175,652 195,818 -20.20%
Tax -2,856 -15,022 -27,502 -31,100 -35,750 -41,848 -48,232 -37.54%
NP 47,637 94,510 115,586 111,061 141,157 133,804 147,586 -17.16%
-
NP to SH 47,637 94,510 115,586 111,061 141,157 133,804 147,586 -17.16%
-
Tax Rate 5.66% 13.71% 19.22% 21.88% 20.21% 23.82% 24.63% -
Total Cost 832,373 850,818 1,014,186 1,091,937 1,088,742 1,033,729 968,420 -2.48%
-
Net Worth 758,717 776,333 795,165 823,715 865,630 804,277 752,035 0.14%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 12,149 12,149 12,149 12,149 12,149 12,149 12,149 0.00%
Div Payout % 25.50% 12.85% 10.51% 10.94% 8.61% 9.08% 8.23% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 758,717 776,333 795,165 823,715 865,630 804,277 752,035 0.14%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.41% 10.00% 10.23% 9.23% 11.48% 11.46% 13.22% -
ROE 6.28% 12.17% 14.54% 13.48% 16.31% 16.64% 19.62% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1,448.67 1,556.20 1,859.83 1,980.38 2,024.66 1,921.99 1,837.17 -3.87%
EPS 77.33 156.00 190.67 182.67 232.00 220.00 242.67 -17.33%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 12.49 12.78 13.09 13.56 14.25 13.24 12.38 0.14%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1,426.85 1,532.76 1,831.82 1,950.55 1,994.16 1,893.04 1,809.50 -3.87%
EPS 77.24 153.24 187.41 180.08 228.87 216.95 239.30 -17.16%
DPS 19.70 19.70 19.70 19.70 19.70 19.70 19.70 0.00%
NAPS 12.3019 12.5875 12.8928 13.3557 14.0354 13.0406 12.1935 0.14%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 28.90 30.80 37.00 37.68 38.96 30.68 24.28 -
P/RPS 1.99 1.98 1.99 1.90 1.92 1.60 1.32 7.07%
P/EPS 36.85 19.80 19.45 20.61 16.77 13.93 9.99 24.27%
EY 2.71 5.05 5.14 4.85 5.96 7.18 10.01 -19.55%
DY 0.69 0.65 0.54 0.53 0.51 0.65 0.82 -2.83%
P/NAPS 2.31 2.41 2.83 2.78 2.73 2.32 1.96 2.77%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/02/21 26/02/20 27/02/19 28/02/18 28/02/17 26/02/16 -
Price 28.52 30.06 33.90 38.12 33.70 32.38 25.20 -
P/RPS 1.97 1.93 1.82 1.92 1.66 1.68 1.37 6.23%
P/EPS 36.37 19.32 17.82 20.85 14.50 14.70 10.37 23.23%
EY 2.75 5.18 5.61 4.80 6.90 6.80 9.64 -18.84%
DY 0.70 0.67 0.59 0.52 0.59 0.62 0.79 -1.99%
P/NAPS 2.28 2.35 2.59 2.81 2.36 2.45 2.04 1.86%

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