[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 80.37%
YoY- -4.17%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 579,987 614,375 605,375 590,207 547,872 499,663 460,729 3.90%
PBT 75,173 76,409 81,820 92,002 92,017 64,161 47,522 7.93%
Tax -17,295 -17,143 -18,601 -22,916 -19,923 -14,878 -10,595 8.50%
NP 57,878 59,266 63,219 69,086 72,094 49,283 36,927 7.77%
-
NP to SH 57,878 59,266 63,219 69,086 72,094 49,283 36,927 7.77%
-
Tax Rate 23.01% 22.44% 22.73% 24.91% 21.65% 23.19% 22.29% -
Total Cost 522,109 555,109 542,156 521,121 475,778 450,380 423,802 3.53%
-
Net Worth 766,614 799,417 823,108 772,689 713,158 677,317 626,291 3.42%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 15.74% 15.37% 14.41% 13.19% 12.64% 18.49% 24.68% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 766,614 799,417 823,108 772,689 713,158 677,317 626,291 3.42%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.98% 9.65% 10.44% 11.71% 13.16% 9.86% 8.01% -
ROE 7.55% 7.41% 7.68% 8.94% 10.11% 7.28% 5.90% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 954.77 1,011.38 996.57 971.60 901.91 822.54 758.45 3.90%
EPS 95.00 98.00 104.00 114.00 119.00 81.00 61.00 7.65%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.62 13.16 13.55 12.72 11.74 11.15 10.31 3.42%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 954.78 1,011.39 996.57 971.60 901.91 822.55 758.45 3.90%
EPS 95.28 97.56 104.07 113.73 118.68 81.13 60.79 7.77%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.62 13.16 13.55 12.72 11.74 11.15 10.31 3.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 37.80 38.56 38.42 36.00 20.80 20.00 22.90 -
P/RPS 3.96 3.81 3.86 3.71 2.31 2.43 3.02 4.61%
P/EPS 39.67 39.52 36.92 31.65 17.53 24.65 37.67 0.86%
EY 2.52 2.53 2.71 3.16 5.71 4.06 2.65 -0.83%
DY 0.40 0.39 0.39 0.42 0.72 0.75 0.66 -8.00%
P/NAPS 3.00 2.93 2.84 2.83 1.77 1.79 2.22 5.14%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 24/11/17 29/11/16 27/11/15 28/11/14 28/11/13 -
Price 37.14 38.20 39.80 34.58 22.56 18.30 22.66 -
P/RPS 3.89 3.78 3.99 3.56 2.50 2.22 2.99 4.48%
P/EPS 38.98 39.15 38.24 30.41 19.01 22.56 37.28 0.74%
EY 2.57 2.55 2.61 3.29 5.26 4.43 2.68 -0.69%
DY 0.40 0.39 0.38 0.43 0.66 0.82 0.66 -8.00%
P/NAPS 2.94 2.90 2.94 2.72 1.92 1.64 2.20 4.94%

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