[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 11.69%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 999,326 1,002,032 899,211 938,264 921,458 876,956 864,645 10.12%
PBT 128,322 120,584 105,199 106,408 95,044 81,504 94,930 22.23%
Tax -29,756 -27,792 -24,414 -23,921 -21,190 -17,416 -19,836 31.01%
NP 98,566 92,792 80,785 82,486 73,854 64,088 75,094 19.86%
-
NP to SH 98,566 92,792 80,785 82,486 73,854 64,088 75,094 19.86%
-
Tax Rate 23.19% 23.05% 23.21% 22.48% 22.29% 21.37% 20.90% -
Total Cost 900,760 909,240 818,426 855,777 847,604 812,868 789,551 9.17%
-
Net Worth 677,317 686,429 663,346 644,515 626,291 683,999 668,206 0.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 18,223 - 9,111 12,149 18,223 - 114,202 -70.54%
Div Payout % 18.49% - 11.28% 14.73% 24.68% - 152.08% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 677,317 686,429 663,346 644,515 626,291 683,999 668,206 0.90%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.86% 9.26% 8.98% 8.79% 8.01% 7.31% 8.68% -
ROE 14.55% 13.52% 12.18% 12.80% 11.79% 9.37% 11.24% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,645.09 1,649.54 1,480.28 1,544.57 1,516.90 1,443.64 1,423.38 10.12%
EPS 162.00 152.00 133.00 136.00 122.00 104.00 124.00 19.48%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 188.00 -70.54%
NAPS 11.15 11.30 10.92 10.61 10.31 11.26 11.00 0.90%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,620.31 1,624.70 1,457.98 1,521.30 1,494.05 1,421.90 1,401.94 10.12%
EPS 159.82 150.45 130.99 133.74 119.75 103.91 121.76 19.86%
DPS 29.55 0.00 14.77 19.70 29.55 0.00 185.17 -70.54%
NAPS 10.982 11.1298 10.7555 10.4502 10.1547 11.0904 10.8343 0.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 20.00 21.80 21.94 22.32 22.90 25.30 21.78 -
P/RPS 1.22 1.32 1.48 1.45 1.51 1.75 1.53 -13.99%
P/EPS 12.33 14.27 16.50 16.44 18.84 23.98 17.62 -21.16%
EY 8.11 7.01 6.06 6.08 5.31 4.17 5.68 26.77%
DY 1.50 0.00 0.68 0.90 1.31 0.00 8.63 -68.82%
P/NAPS 1.79 1.93 2.01 2.10 2.22 2.25 1.98 -6.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 21/08/13 30/05/13 -
Price 18.30 21.28 22.68 21.72 22.66 25.94 25.12 -
P/RPS 1.11 1.29 1.53 1.41 1.49 1.80 1.76 -26.43%
P/EPS 11.28 13.93 17.05 16.00 18.64 24.59 20.32 -32.43%
EY 8.87 7.18 5.86 6.25 5.37 4.07 4.92 48.07%
DY 1.64 0.00 0.66 0.92 1.32 0.00 7.48 -63.60%
P/NAPS 1.64 1.88 2.08 2.05 2.20 2.30 2.28 -19.70%

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