[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -2.06%
YoY- 7.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,001,117 999,326 1,002,032 899,211 938,264 921,458 876,956 9.20%
PBT 130,694 128,322 120,584 105,199 106,408 95,044 81,504 36.88%
Tax -29,797 -29,756 -27,792 -24,414 -23,921 -21,190 -17,416 42.90%
NP 100,897 98,566 92,792 80,785 82,486 73,854 64,088 35.22%
-
NP to SH 100,897 98,566 92,792 80,785 82,486 73,854 64,088 35.22%
-
Tax Rate 22.80% 23.19% 23.05% 23.21% 22.48% 22.29% 21.37% -
Total Cost 900,220 900,760 909,240 818,426 855,777 847,604 812,868 7.02%
-
Net Worth 703,438 677,317 686,429 663,346 644,515 626,291 683,999 1.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,149 18,223 - 9,111 12,149 18,223 - -
Div Payout % 12.04% 18.49% - 11.28% 14.73% 24.68% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 703,438 677,317 686,429 663,346 644,515 626,291 683,999 1.88%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.08% 9.86% 9.26% 8.98% 8.79% 8.01% 7.31% -
ROE 14.34% 14.55% 13.52% 12.18% 12.80% 11.79% 9.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,648.04 1,645.09 1,649.54 1,480.28 1,544.57 1,516.90 1,443.64 9.20%
EPS 165.33 162.00 152.00 133.00 136.00 122.00 104.00 36.09%
DPS 20.00 30.00 0.00 15.00 20.00 30.00 0.00 -
NAPS 11.58 11.15 11.30 10.92 10.61 10.31 11.26 1.88%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,623.21 1,620.31 1,624.70 1,457.98 1,521.30 1,494.05 1,421.90 9.20%
EPS 163.60 159.82 150.45 130.99 133.74 119.75 103.91 35.22%
DPS 19.70 29.55 0.00 14.77 19.70 29.55 0.00 -
NAPS 11.4056 10.982 11.1298 10.7555 10.4502 10.1547 11.0904 1.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 18.50 20.00 21.80 21.94 22.32 22.90 25.30 -
P/RPS 1.12 1.22 1.32 1.48 1.45 1.51 1.75 -25.67%
P/EPS 11.14 12.33 14.27 16.50 16.44 18.84 23.98 -39.93%
EY 8.98 8.11 7.01 6.06 6.08 5.31 4.17 66.52%
DY 1.08 1.50 0.00 0.68 0.90 1.31 0.00 -
P/NAPS 1.60 1.79 1.93 2.01 2.10 2.22 2.25 -20.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 21/08/13 -
Price 21.18 18.30 21.28 22.68 21.72 22.66 25.94 -
P/RPS 1.29 1.11 1.29 1.53 1.41 1.49 1.80 -19.86%
P/EPS 12.75 11.28 13.93 17.05 16.00 18.64 24.59 -35.38%
EY 7.84 8.87 7.18 5.86 6.25 5.37 4.07 54.63%
DY 0.94 1.64 0.00 0.66 0.92 1.32 0.00 -
P/NAPS 1.83 1.64 1.88 2.08 2.05 2.20 2.30 -14.09%

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