[PANAMY] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -9.57%
YoY- 26.14%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 276,695 247,314 249,730 180,182 195,513 187,695 157,751 9.81%
PBT 33,622 26,360 38,308 31,812 25,393 15,876 11,177 20.13%
Tax -8,474 405 -2,098 -7,947 -6,473 -1,745 -3,712 14.74%
NP 25,148 26,765 36,210 23,865 18,920 14,131 7,465 22.42%
-
NP to SH 25,148 26,765 36,210 23,865 18,920 14,131 7,465 22.42%
-
Tax Rate 25.20% -1.54% 5.48% 24.98% 25.49% 10.99% 33.21% -
Total Cost 251,547 220,549 213,520 156,317 176,593 173,564 150,286 8.95%
-
Net Worth 881,424 821,893 779,371 718,625 663,346 668,206 647,552 5.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 141,538 61,960 75,325 - - 105,090 - -
Div Payout % 562.82% 231.50% 208.02% - - 743.69% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 881,424 821,893 779,371 718,625 663,346 668,206 647,552 5.27%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.09% 10.82% 14.50% 13.24% 9.68% 7.53% 4.73% -
ROE 2.85% 3.26% 4.65% 3.32% 2.85% 2.11% 1.15% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 455.50 407.13 411.11 296.62 321.85 308.98 259.69 9.81%
EPS 42.00 44.00 60.00 40.00 31.00 23.00 12.00 23.20%
DPS 233.00 102.00 124.00 0.00 0.00 173.00 0.00 -
NAPS 14.51 13.53 12.83 11.83 10.92 11.00 10.66 5.27%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 455.50 407.13 411.11 296.62 321.85 308.98 259.69 9.81%
EPS 41.40 44.06 59.61 39.29 31.15 23.26 12.29 22.42%
DPS 233.00 102.00 124.00 0.00 0.00 173.00 0.00 -
NAPS 14.5101 13.53 12.83 11.83 10.92 11.00 10.66 5.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 34.60 34.90 29.68 23.20 21.94 21.78 22.00 -
P/RPS 7.60 8.57 7.22 7.82 6.82 7.05 8.47 -1.78%
P/EPS 83.58 79.21 49.79 59.05 70.44 93.63 179.02 -11.91%
EY 1.20 1.26 2.01 1.69 1.42 1.07 0.56 13.53%
DY 6.73 2.92 4.18 0.00 0.00 7.94 0.00 -
P/NAPS 2.38 2.58 2.31 1.96 2.01 1.98 2.06 2.43%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 30/05/16 27/05/15 30/05/14 30/05/13 30/05/12 -
Price 38.30 36.34 29.70 21.80 22.68 25.12 23.00 -
P/RPS 8.41 8.93 7.22 7.35 7.05 8.13 8.86 -0.86%
P/EPS 92.52 82.48 49.82 55.49 72.82 107.99 187.16 -11.07%
EY 1.08 1.21 2.01 1.80 1.37 0.93 0.53 12.59%
DY 6.08 2.81 4.18 0.00 0.00 6.89 0.00 -
P/NAPS 2.64 2.69 2.31 1.84 2.08 2.28 2.16 3.39%

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