[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- 8.37%

YoY- -4.38%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	864,645	902,600	869,934	838,664	825,833	890,776	889,328	-1.85%
YoY %	-4.21%	3.75%	3.73%	1.55%	-7.29%	0.16%	-	-
Horiz. %	97.22%	101.49%	97.82%	94.30%	92.86%	100.16%	100.00%	-
PBT	94,930	105,405	91,682	90,988	85,211	98,712	96,118	-0.82%
YoY %	-9.94%	14.97%	0.76%	6.78%	-13.68%	2.70%	-	-
Horiz. %	98.76%	109.66%	95.38%	94.66%	88.65%	102.70%	100.00%	-
Tax	-19,836	-24,121	-19,898	-19,024	-18,804	-20,122	-17,846	7.29%
YoY %	17.76%	-21.22%	-4.59%	-1.17%	6.55%	-12.75%	-	-
Horiz. %	111.15%	135.16%	111.50%	106.60%	105.37%	112.75%	100.00%	-
NP	75,094	81,284	71,784	71,964	66,407	78,589	78,272	-2.72%
YoY %	-7.62%	13.23%	-0.25%	8.37%	-15.50%	0.40%	-	-
Horiz. %	95.94%	103.85%	91.71%	91.94%	84.84%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,094	81,284	71,784	71,964	66,407	78,589	78,272	-2.72%
YoY %	-7.62%	13.23%	-0.25%	8.37%	-15.50%	0.40%	-	-
Horiz. %	95.94%	103.85%	91.71%	91.94%	84.84%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	22.88%	21.70%	20.91%	22.07%	20.38%	18.57%	-
YoY %	-8.65%	5.44%	3.78%	-5.26%	8.29%	9.75%	-	-
Horiz. %	112.55%	123.21%	116.86%	112.60%	118.85%	109.75%	100.00%	-
Total Cost	789,551	821,316	798,150	766,700	759,426	812,186	811,056	-1.77%
YoY %	-3.87%	2.90%	4.10%	0.96%	-6.50%	0.14%	-	-
Horiz. %	97.35%	101.27%	98.41%	94.53%	93.63%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	668,206	660,916	636,010	665,776	647,552	646,944	631,679	3.81%
YoY %	1.10%	3.92%	-4.47%	2.81%	0.09%	2.42%	-	-
Horiz. %	105.78%	104.63%	100.69%	105.40%	102.51%	102.42%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	114,202	12,149	18,223	-	9,111	12,149	18,345	238.02%
YoY %	840.01%	-33.33%	0.00%	-	-25.01%	-33.77%	-	-
Horiz. %	622.52%	66.23%	99.33%	-	49.66%	66.23%	100.00%	-
Div Payout %	152.08%	14.95%	25.39%	-	13.72%	15.46%	23.44%	-
YoY %	917.26%	-41.12%	0.00%	-	-11.25%	-34.04%	-	-
Horiz. %	648.81%	63.78%	108.32%	-	58.53%	65.96%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	668,206	660,916	636,010	665,776	647,552	646,944	631,679	3.81%
YoY %	1.10%	3.92%	-4.47%	2.81%	0.09%	2.42%	-	-
Horiz. %	105.78%	104.63%	100.69%	105.40%	102.51%	102.42%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	61,150	-0.44%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.66%	-	-
Horiz. %	99.34%	99.34%	99.34%	99.34%	99.34%	99.34%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	8.68%	9.01%	8.25%	8.58%	8.04%	8.82%	8.80%	-
YoY %	-3.66%	9.21%	-3.85%	6.72%	-8.84%	0.23%	-	-
Horiz. %	98.64%	102.39%	93.75%	97.50%	91.36%	100.23%	100.00%	-
ROE	11.24%	12.30%	11.29%	10.81%	10.26%	12.15%	12.39%	-
YoY %	-8.62%	8.95%	4.44%	5.36%	-15.56%	-1.94%	-	-
Horiz. %	90.72%	99.27%	91.12%	87.25%	82.81%	98.06%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	1,423.38	1,485.86	1,432.08	1,380.61	1,359.49	1,466.39	1,454.34	-1.42%
YoY %	-4.20%	3.76%	3.73%	1.55%	-7.29%	0.83%	-	-
Horiz. %	97.87%	102.17%	98.47%	94.93%	93.48%	100.83%	100.00%	-
EPS	124.00	133.33	118.00	120.00	109.00	129.33	128.00	-2.09%
YoY %	-7.00%	12.99%	-1.67%	10.09%	-15.72%	1.04%	-	-
Horiz. %	96.88%	104.16%	92.19%	93.75%	85.16%	101.04%	100.00%	-
DPS	188.00	20.00	30.00	0.00	15.00	20.00	30.00	239.52%
YoY %	840.00%	-33.33%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	626.67%	66.67%	100.00%	0.00%	50.00%	66.67%	100.00%	-
NAPS	11.00	10.88	10.47	10.96	10.66	10.65	10.33	4.27%
YoY %	1.10%	3.92%	-4.47%	2.81%	0.09%	3.10%	-	-
Horiz. %	106.49%	105.32%	101.36%	106.10%	103.19%	103.10%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,401.94	1,463.48	1,410.51	1,359.81	1,339.01	1,444.31	1,441.96	-1.85%
YoY %	-4.21%	3.76%	3.73%	1.55%	-7.29%	0.16%	-	-
Horiz. %	97.22%	101.49%	97.82%	94.30%	92.86%	100.16%	100.00%	-
EPS	121.76	131.79	116.39	116.68	107.67	127.42	126.91	-2.72%
YoY %	-7.61%	13.23%	-0.25%	8.37%	-15.50%	0.40%	-	-
Horiz. %	95.94%	103.85%	91.71%	91.94%	84.84%	100.40%	100.00%	-
DPS	185.17	19.70	29.55	0.00	14.77	19.70	29.74	238.06%
YoY %	839.95%	-33.33%	0.00%	0.00%	-25.03%	-33.76%	-	-
Horiz. %	622.63%	66.24%	99.36%	0.00%	49.66%	66.24%	100.00%	-
NAPS	10.8343	10.7161	10.3123	10.7949	10.4994	10.4896	10.2421	3.81%
YoY %	1.10%	3.92%	-4.47%	2.81%	0.09%	2.42%	-	-
Horiz. %	105.78%	104.63%	100.69%	105.40%	102.51%	102.42%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	21.78	20.40	22.00	23.08	22.00	20.04	19.50	-
P/RPS	1.53	1.37	1.54	1.67	1.62	1.37	1.34	9.23%
YoY %	11.68%	-11.04%	-7.78%	3.09%	18.25%	2.24%	-	-
Horiz. %	114.18%	102.24%	114.93%	124.63%	120.90%	102.24%	100.00%	-
P/EPS	17.62	15.25	18.62	19.48	20.12	15.49	15.23	10.19%
YoY %	15.54%	-18.10%	-4.41%	-3.18%	29.89%	1.71%	-	-
Horiz. %	115.69%	100.13%	122.26%	127.91%	132.11%	101.71%	100.00%	-
EY	5.68	6.56	5.37	5.13	4.97	6.46	6.56	-9.14%
YoY %	-13.41%	22.16%	4.68%	3.22%	-23.07%	-1.52%	-	-
Horiz. %	86.59%	100.00%	81.86%	78.20%	75.76%	98.48%	100.00%	-
DY	8.63	0.98	1.36	0.00	0.68	1.00	1.54	215.16%
YoY %	780.61%	-27.94%	0.00%	0.00%	-32.00%	-35.06%	-	-
Horiz. %	560.39%	63.64%	88.31%	0.00%	44.16%	64.94%	100.00%	-
P/NAPS	1.98	1.88	2.10	2.11	2.06	1.88	1.89	3.14%
YoY %	5.32%	-10.48%	-0.47%	2.43%	9.57%	-0.53%	-	-
Horiz. %	104.76%	99.47%	111.11%	111.64%	108.99%	99.47%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	27/02/13	28/11/12	15/08/12	30/05/12	22/02/12	25/11/11	-
Price	25.12	20.30	20.20	23.64	23.00	20.80	19.78	-
P/RPS	1.76	1.37	1.41	1.71	1.69	1.42	1.36	18.73%
YoY %	28.47%	-2.84%	-17.54%	1.18%	19.01%	4.41%	-	-
Horiz. %	129.41%	100.74%	103.68%	125.74%	124.26%	104.41%	100.00%	-
P/EPS	20.32	15.17	17.09	19.95	21.04	16.08	15.45	20.02%
YoY %	33.95%	-11.23%	-14.34%	-5.18%	30.85%	4.08%	-	-
Horiz. %	131.52%	98.19%	110.61%	129.13%	136.18%	104.08%	100.00%	-
EY	4.92	6.59	5.85	5.01	4.75	6.22	6.47	-16.67%
YoY %	-25.34%	12.65%	16.77%	5.47%	-23.63%	-3.86%	-	-
Horiz. %	76.04%	101.85%	90.42%	77.43%	73.42%	96.14%	100.00%	-
DY	7.48	0.99	1.49	0.00	0.65	0.96	1.52	189.03%
YoY %	655.56%	-33.56%	0.00%	0.00%	-32.29%	-36.84%	-	-
Horiz. %	492.11%	65.13%	98.03%	0.00%	42.76%	63.16%	100.00%	-
P/NAPS	2.28	1.87	1.93	2.16	2.16	1.95	1.91	12.51%
YoY %	21.93%	-3.11%	-10.65%	0.00%	10.77%	2.09%	-	-
Horiz. %	119.37%	97.91%	101.05%	113.09%	113.09%	102.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos