[PANAMY] YoY TTM Result on 30-Jun-2016 [#1]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 4.43%
YoY- 41.86%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,113,718 1,176,842 1,153,021 1,117,317 947,719 930,480 874,219 4.11%
PBT 133,439 149,002 158,519 193,757 140,942 114,969 92,559 6.28%
Tax -25,736 -32,423 -30,128 -40,352 -32,804 -27,008 -19,434 4.79%
NP 107,703 116,579 128,391 153,405 108,138 87,961 73,125 6.66%
-
NP to SH 107,703 116,579 128,391 153,405 108,138 87,961 73,125 6.66%
-
Tax Rate 19.29% 21.76% 19.01% 20.83% 23.27% 23.49% 21.00% -
Total Cost 1,006,015 1,060,263 1,024,630 963,912 839,581 842,519 801,094 3.86%
-
Net Worth 863,808 906,937 861,378 817,641 750,213 686,429 683,999 3.96%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 137,285 150,650 71,072 84,436 9,111 9,111 114,202 3.11%
Div Payout % 127.47% 129.23% 55.36% 55.04% 8.43% 10.36% 156.17% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 863,808 906,937 861,378 817,641 750,213 686,429 683,999 3.96%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.67% 9.91% 11.14% 13.73% 11.41% 9.45% 8.36% -
ROE 12.47% 12.85% 14.91% 18.76% 14.41% 12.81% 10.69% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,833.40 1,937.32 1,898.10 1,839.33 1,560.13 1,531.76 1,439.14 4.11%
EPS 177.30 191.91 211.36 252.54 178.02 144.80 120.38 6.66%
DPS 226.00 248.00 117.00 139.00 15.00 15.00 188.00 3.11%
NAPS 14.22 14.93 14.18 13.46 12.35 11.30 11.26 3.96%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,833.41 1,937.32 1,898.11 1,839.33 1,560.14 1,531.76 1,439.14 4.11%
EPS 177.30 191.91 211.36 252.54 178.02 144.80 120.38 6.66%
DPS 226.00 248.00 117.00 139.00 15.00 15.00 188.00 3.11%
NAPS 14.2201 14.9301 14.1801 13.46 12.35 11.30 11.26 3.96%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 39.40 37.34 36.30 29.78 23.00 21.80 25.30 -
P/RPS 2.15 1.93 1.91 1.62 1.47 1.42 1.76 3.39%
P/EPS 22.22 19.46 17.17 11.79 12.92 15.06 21.02 0.92%
EY 4.50 5.14 5.82 8.48 7.74 6.64 4.76 -0.93%
DY 5.74 6.64 3.22 4.67 0.65 0.69 7.43 -4.20%
P/NAPS 2.77 2.50 2.56 2.21 1.86 1.93 2.25 3.52%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 29/08/18 23/08/17 24/08/16 24/08/15 21/08/14 21/08/13 -
Price 40.90 40.16 37.30 37.50 21.42 21.28 25.94 -
P/RPS 2.23 2.07 1.97 2.04 1.37 1.39 1.80 3.63%
P/EPS 23.07 20.93 17.65 14.85 12.03 14.70 21.55 1.14%
EY 4.33 4.78 5.67 6.73 8.31 6.80 4.64 -1.14%
DY 5.53 6.18 3.14 3.71 0.70 0.70 7.25 -4.41%
P/NAPS 2.88 2.69 2.63 2.79 1.73 1.88 2.30 3.81%

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