[PANAMY] YoY 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- -29.59%
YoY- -43.66%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
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 264,606 260,950 267,343 287,874 317,050 285,443 289,133 -1.46%
PBT 16,701 38,292 32,144 30,212 50,861 39,737 54,847 -17.96%
Tax -1,495 -4,888 -3,332 -6,182 -8,212 -8,470 -16,251 -32.78%
NP 15,206 33,404 28,812 24,030 42,649 31,267 38,596 -14.36%
-
NP to SH 15,206 33,404 28,812 24,030 42,649 31,267 38,596 -14.36%
-
Tax Rate 8.95% 12.77% 10.37% 20.46% 16.15% 21.32% 29.63% -
Total Cost 249,400 227,546 238,531 263,844 274,401 254,176 250,537 -0.07%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 5.75% 12.80% 10.78% 8.35% 13.45% 10.95% 13.35% -
ROE 2.00% 4.30% 3.62% 2.92% 4.93% 3.89% 5.13% -
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 435.59 429.58 440.10 473.90 521.93 469.90 475.97 -1.46%
EPS 25.00 55.00 47.00 40.00 70.00 51.00 63.00 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 435.60 429.58 440.10 473.90 521.93 469.90 475.97 -1.46%
EPS 25.03 54.99 47.43 39.56 70.21 51.47 63.54 -14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.49 12.78 13.09 13.56 14.2501 13.24 12.38 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 6.63 7.17 8.41 7.95 7.46 6.53 5.10 4.46%
P/EPS 115.45 56.01 78.01 95.25 55.49 59.61 38.21 20.21%
EY 0.87 1.79 1.28 1.05 1.80 1.68 2.62 -16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 6.55 7.00 7.70 8.04 6.46 6.89 5.29 3.62%
P/EPS 113.93 54.66 71.47 96.36 48.00 62.91 39.66 19.20%
EY 0.88 1.83 1.40 1.04 2.08 1.59 2.52 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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