[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 14.86%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 931,020 1,001,117 999,326 1,002,032 899,211 938,264 921,458 0.69%
PBT 129,833 130,694 128,322 120,584 105,199 106,408 95,044 23.13%
Tax -30,295 -29,797 -29,756 -27,792 -24,414 -23,921 -21,190 26.93%
NP 99,538 100,897 98,566 92,792 80,785 82,486 73,854 22.03%
-
NP to SH 99,538 100,897 98,566 92,792 80,785 82,486 73,854 22.03%
-
Tax Rate 23.33% 22.80% 23.19% 23.05% 23.21% 22.48% 22.29% -
Total Cost 831,482 900,220 900,760 909,240 818,426 855,777 847,604 -1.27%
-
Net Worth 718,625 703,438 677,317 686,429 663,346 644,515 626,291 9.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,111 12,149 18,223 - 9,111 12,149 18,223 -37.03%
Div Payout % 9.15% 12.04% 18.49% - 11.28% 14.73% 24.68% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 718,625 703,438 677,317 686,429 663,346 644,515 626,291 9.61%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.69% 10.08% 9.86% 9.26% 8.98% 8.79% 8.01% -
ROE 13.85% 14.34% 14.55% 13.52% 12.18% 12.80% 11.79% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,532.64 1,648.04 1,645.09 1,649.54 1,480.28 1,544.57 1,516.90 0.69%
EPS 164.00 165.33 162.00 152.00 133.00 136.00 122.00 21.82%
DPS 15.00 20.00 30.00 0.00 15.00 20.00 30.00 -37.03%
NAPS 11.83 11.58 11.15 11.30 10.92 10.61 10.31 9.61%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,509.56 1,623.21 1,620.31 1,624.70 1,457.98 1,521.30 1,494.05 0.69%
EPS 161.39 163.60 159.82 150.45 130.99 133.74 119.75 22.03%
DPS 14.77 19.70 29.55 0.00 14.77 19.70 29.55 -37.04%
NAPS 11.6518 11.4056 10.982 11.1298 10.7555 10.4502 10.1547 9.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 23.20 18.50 20.00 21.80 21.94 22.32 22.90 -
P/RPS 1.51 1.12 1.22 1.32 1.48 1.45 1.51 0.00%
P/EPS 14.16 11.14 12.33 14.27 16.50 16.44 18.84 -17.34%
EY 7.06 8.98 8.11 7.01 6.06 6.08 5.31 20.93%
DY 0.65 1.08 1.50 0.00 0.68 0.90 1.31 -37.35%
P/NAPS 1.96 1.60 1.79 1.93 2.01 2.10 2.22 -7.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 -
Price 21.80 21.18 18.30 21.28 22.68 21.72 22.66 -
P/RPS 1.42 1.29 1.11 1.29 1.53 1.41 1.49 -3.15%
P/EPS 13.30 12.75 11.28 13.93 17.05 16.00 18.64 -20.16%
EY 7.52 7.84 8.87 7.18 5.86 6.25 5.37 25.19%
DY 0.69 0.94 1.64 0.00 0.66 0.92 1.32 -35.13%
P/NAPS 1.84 1.83 1.64 1.88 2.08 2.05 2.20 -11.24%

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