[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 13.23%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 921,458 876,956 864,645 902,600 869,934 838,664 825,833 7.57%
PBT 95,044 81,504 94,930 105,405 91,682 90,988 85,211 7.54%
Tax -21,190 -17,416 -19,836 -24,121 -19,898 -19,024 -18,804 8.28%
NP 73,854 64,088 75,094 81,284 71,784 71,964 66,407 7.33%
-
NP to SH 73,854 64,088 75,094 81,284 71,784 71,964 66,407 7.33%
-
Tax Rate 22.29% 21.37% 20.90% 22.88% 21.70% 20.91% 22.07% -
Total Cost 847,604 812,868 789,551 821,316 798,150 766,700 759,426 7.59%
-
Net Worth 626,291 683,999 668,206 660,916 636,010 665,776 647,552 -2.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 18,223 - 114,202 12,149 18,223 - 9,111 58.67%
Div Payout % 24.68% - 152.08% 14.95% 25.39% - 13.72% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 626,291 683,999 668,206 660,916 636,010 665,776 647,552 -2.19%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.01% 7.31% 8.68% 9.01% 8.25% 8.58% 8.04% -
ROE 11.79% 9.37% 11.24% 12.30% 11.29% 10.81% 10.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,516.90 1,443.64 1,423.38 1,485.86 1,432.08 1,380.61 1,359.49 7.57%
EPS 122.00 104.00 124.00 133.33 118.00 120.00 109.00 7.79%
DPS 30.00 0.00 188.00 20.00 30.00 0.00 15.00 58.67%
NAPS 10.31 11.26 11.00 10.88 10.47 10.96 10.66 -2.19%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,494.05 1,421.90 1,401.94 1,463.48 1,410.51 1,359.81 1,339.01 7.57%
EPS 119.75 103.91 121.76 131.79 116.39 116.68 107.67 7.33%
DPS 29.55 0.00 185.17 19.70 29.55 0.00 14.77 58.70%
NAPS 10.1547 11.0904 10.8343 10.7161 10.3123 10.7949 10.4994 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 22.90 25.30 21.78 20.40 22.00 23.08 22.00 -
P/RPS 1.51 1.75 1.53 1.37 1.54 1.67 1.62 -4.57%
P/EPS 18.84 23.98 17.62 15.25 18.62 19.48 20.12 -4.28%
EY 5.31 4.17 5.68 6.56 5.37 5.13 4.97 4.50%
DY 1.31 0.00 8.63 0.98 1.36 0.00 0.68 54.76%
P/NAPS 2.22 2.25 1.98 1.88 2.10 2.11 2.06 5.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 21/08/13 30/05/13 27/02/13 28/11/12 15/08/12 30/05/12 -
Price 22.66 25.94 25.12 20.30 20.20 23.64 23.00 -
P/RPS 1.49 1.80 1.76 1.37 1.41 1.71 1.69 -8.04%
P/EPS 18.64 24.59 20.32 15.17 17.09 19.95 21.04 -7.75%
EY 5.37 4.07 4.92 6.59 5.85 5.01 4.75 8.51%
DY 1.32 0.00 7.48 0.99 1.49 0.00 0.65 60.29%
P/NAPS 2.20 2.30 2.28 1.87 1.93 2.16 2.16 1.22%

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