[PANAMY] YoY Quarter Result on 31-Mar-2017 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -14.4%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 204,650 225,637 276,695 247,314 249,730 180,182 195,513 0.76%
PBT 33,910 24,689 33,622 26,360 38,308 31,812 25,393 4.93%
Tax -3,611 -2,233 -8,474 405 -2,098 -7,947 -6,473 -9.26%
NP 30,299 22,456 25,148 26,765 36,210 23,865 18,920 8.15%
-
NP to SH 30,299 22,456 25,148 26,765 36,210 23,865 18,920 8.15%
-
Tax Rate 10.65% 9.04% 25.20% -1.54% 5.48% 24.98% 25.49% -
Total Cost 174,351 203,181 251,547 220,549 213,520 156,317 176,593 -0.21%
-
Net Worth 816,426 837,079 881,424 821,893 779,371 718,625 663,346 3.51%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 111,165 128,174 141,538 61,960 75,325 - - -
Div Payout % 366.89% 570.78% 562.82% 231.50% 208.02% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 816,426 837,079 881,424 821,893 779,371 718,625 663,346 3.51%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.81% 9.95% 9.09% 10.82% 14.50% 13.24% 9.68% -
ROE 3.71% 2.68% 2.85% 3.26% 4.65% 3.32% 2.85% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 336.89 371.44 455.50 407.13 411.11 296.62 321.85 0.76%
EPS 50.00 37.00 42.00 44.00 60.00 40.00 31.00 8.28%
DPS 183.00 211.00 233.00 102.00 124.00 0.00 0.00 -
NAPS 13.44 13.78 14.51 13.53 12.83 11.83 10.92 3.51%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 331.82 365.85 448.63 401.00 404.91 292.15 317.01 0.76%
EPS 49.13 36.41 40.78 43.40 58.71 38.69 30.68 8.15%
DPS 180.24 207.82 229.49 100.46 122.13 0.00 0.00 -
NAPS 13.2376 13.5724 14.2914 13.3262 12.6367 11.6518 10.7555 3.51%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 26.88 37.70 34.60 34.90 29.68 23.20 21.94 -
P/RPS 7.98 10.15 7.60 8.57 7.22 7.82 6.82 2.65%
P/EPS 53.89 101.98 83.58 79.21 49.79 59.05 70.44 -4.36%
EY 1.86 0.98 1.20 1.26 2.01 1.69 1.42 4.59%
DY 6.81 5.60 6.73 2.92 4.18 0.00 0.00 -
P/NAPS 2.00 2.74 2.38 2.58 2.31 1.96 2.01 -0.08%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 06/07/20 28/05/19 21/05/18 30/05/17 30/05/16 27/05/15 30/05/14 -
Price 30.40 37.90 38.30 36.34 29.70 21.80 22.68 -
P/RPS 9.02 10.20 8.41 8.93 7.22 7.35 7.05 4.18%
P/EPS 60.95 102.52 92.52 82.48 49.82 55.49 72.82 -2.91%
EY 1.64 0.98 1.08 1.21 2.01 1.80 1.37 3.04%
DY 6.02 5.57 6.08 2.81 4.18 0.00 0.00 -
P/NAPS 2.26 2.75 2.64 2.69 2.31 1.84 2.08 1.39%

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