[PANAMY] QoQ Cumulative 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- -72.91%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 864,645 676,950 434,967 209,666 825,833 668,082 444,664 55.72%
PBT 94,930 79,054 45,841 22,747 85,211 74,034 48,059 57.36%
Tax -19,836 -18,091 -9,949 -4,756 -18,804 -15,092 -8,923 70.24%
NP 75,094 60,963 35,892 17,991 66,407 58,942 39,136 54.35%
-
NP to SH 75,094 60,963 35,892 17,991 66,407 58,942 39,136 54.35%
-
Tax Rate 20.90% 22.88% 21.70% 20.91% 22.07% 20.39% 18.57% -
Total Cost 789,551 615,987 399,075 191,675 759,426 609,140 405,528 55.85%
-
Net Worth 668,206 660,916 636,010 665,776 647,552 646,944 631,679 3.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 114,202 9,111 9,111 - 9,111 9,111 9,172 436.38%
Div Payout % 152.08% 14.95% 25.39% - 13.72% 15.46% 23.44% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 668,206 660,916 636,010 665,776 647,552 646,944 631,679 3.81%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 61,150 -0.44%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.68% 9.01% 8.25% 8.58% 8.04% 8.82% 8.80% -
ROE 11.24% 9.22% 5.64% 2.70% 10.26% 9.11% 6.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,423.38 1,114.39 716.04 345.15 1,359.49 1,099.80 727.17 56.41%
EPS 124.00 100.00 59.00 30.00 109.00 97.00 64.00 55.35%
DPS 188.00 15.00 15.00 0.00 15.00 15.00 15.00 438.73%
NAPS 11.00 10.88 10.47 10.96 10.66 10.65 10.33 4.27%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,401.94 1,097.61 705.26 339.95 1,339.01 1,083.23 720.98 55.72%
EPS 121.76 98.85 58.20 29.17 107.67 95.57 63.46 54.34%
DPS 185.17 14.77 14.77 0.00 14.77 14.77 14.87 436.42%
NAPS 10.8343 10.7161 10.3123 10.7949 10.4994 10.4896 10.2421 3.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
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 1.83 3.07 6.69 1.62 1.82 2.68 -31.15%
P/EPS 17.62 20.33 37.23 77.93 20.12 20.65 30.47 -30.56%
EY 5.68 4.92 2.69 1.28 4.97 4.84 3.28 44.15%
DY 8.63 0.74 0.68 0.00 0.68 0.75 0.77 400.08%
P/NAPS 1.98 1.88 2.10 2.11 2.06 1.88 1.89 3.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
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 1.82 2.82 6.85 1.69 1.89 2.72 -25.16%
P/EPS 20.32 20.23 34.19 79.82 21.04 21.44 30.91 -24.37%
EY 4.92 4.94 2.93 1.25 4.75 4.66 3.24 32.07%
DY 7.48 0.74 0.74 0.00 0.65 0.72 0.76 358.62%
P/NAPS 2.28 1.87 1.93 2.16 2.16 1.95 1.91 12.51%

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