[PANAMY] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -7.18%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 974,558 1,051,980 1,127,886 1,199,120 1,122,964 1,086,735 931,020 0.76%
PBT 135,151 141,227 131,310 166,303 158,099 185,172 129,833 0.67%
Tax -18,697 -24,238 -25,558 -35,287 -30,981 -38,272 -30,295 -7.72%
NP 116,454 116,989 105,752 131,016 127,118 146,900 99,538 2.64%
-
NP to SH 116,454 116,989 105,752 131,016 127,118 146,900 99,538 2.64%
-
Tax Rate 13.83% 17.16% 19.46% 21.22% 19.60% 20.67% 23.33% -
Total Cost 858,104 934,991 1,022,134 1,068,104 995,846 939,835 831,482 0.52%
-
Net Worth 812,781 816,426 837,079 881,424 821,893 779,371 718,625 2.07%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 99,015 120,277 137,285 150,650 9,111 84,436 9,111 48.77%
Div Payout % 85.03% 102.81% 129.82% 114.99% 7.17% 57.48% 9.15% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 812,781 816,426 837,079 881,424 821,893 779,371 718,625 2.07%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.95% 11.12% 9.38% 10.93% 11.32% 13.52% 10.69% -
ROE 14.33% 14.33% 12.63% 14.86% 15.47% 18.85% 13.85% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,604.32 1,731.77 1,856.72 1,973.99 1,848.62 1,788.98 1,532.64 0.76%
EPS 192.00 193.00 174.00 216.00 209.00 242.00 164.00 2.65%
DPS 163.00 198.00 226.00 248.00 15.00 139.00 15.00 48.77%
NAPS 13.38 13.44 13.78 14.51 13.53 12.83 11.83 2.07%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,604.32 1,731.77 1,856.73 1,974.00 1,848.63 1,788.99 1,532.65 0.76%
EPS 191.71 192.59 174.09 215.68 209.26 241.83 163.86 2.64%
DPS 163.00 198.00 226.00 248.00 15.00 139.00 15.00 48.77%
NAPS 13.38 13.44 13.78 14.5101 13.53 12.83 11.83 2.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 31.00 26.88 37.70 34.60 34.90 29.68 23.20 -
P/RPS 1.93 1.55 2.03 1.75 1.89 1.66 1.51 4.17%
P/EPS 16.17 13.96 21.66 16.04 16.68 12.27 14.16 2.23%
EY 6.18 7.16 4.62 6.23 6.00 8.15 7.06 -2.19%
DY 5.26 7.37 5.99 7.17 0.43 4.68 0.65 41.64%
P/NAPS 2.32 2.00 2.74 2.38 2.58 2.31 1.96 2.84%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 06/07/20 28/05/19 21/05/18 30/05/17 30/05/16 27/05/15 -
Price 31.60 30.40 37.90 38.30 36.34 29.70 21.80 -
P/RPS 1.97 1.76 2.04 1.94 1.97 1.66 1.42 5.60%
P/EPS 16.48 15.79 21.77 17.76 17.37 12.28 13.30 3.63%
EY 6.07 6.34 4.59 5.63 5.76 8.14 7.52 -3.50%
DY 5.16 6.51 5.96 6.48 0.41 4.68 0.69 39.79%
P/NAPS 2.36 2.26 2.75 2.64 2.69 2.31 1.84 4.23%

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