[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -78.66%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 899,211 703,698 460,729 219,239 864,645 676,950 434,967 62.35%
PBT 105,199 79,806 47,522 20,376 94,930 79,054 45,841 74.07%
Tax -24,414 -17,941 -10,595 -4,354 -19,836 -18,091 -9,949 82.03%
NP 80,785 61,865 36,927 16,022 75,094 60,963 35,892 71.83%
-
NP to SH 80,785 61,865 36,927 16,022 75,094 60,963 35,892 71.83%
-
Tax Rate 23.21% 22.48% 22.29% 21.37% 20.90% 22.88% 21.70% -
Total Cost 818,426 641,833 423,802 203,217 789,551 615,987 399,075 61.48%
-
Net Worth 663,346 644,515 626,291 683,999 668,206 660,916 636,010 2.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,111 9,111 9,111 - 114,202 9,111 9,111 0.00%
Div Payout % 11.28% 14.73% 24.68% - 152.08% 14.95% 25.39% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 663,346 644,515 626,291 683,999 668,206 660,916 636,010 2.84%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.98% 8.79% 8.01% 7.31% 8.68% 9.01% 8.25% -
ROE 12.18% 9.60% 5.90% 2.34% 11.24% 9.22% 5.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,480.28 1,158.43 758.45 360.91 1,423.38 1,114.39 716.04 62.35%
EPS 133.00 102.00 61.00 26.00 124.00 100.00 59.00 72.00%
DPS 15.00 15.00 15.00 0.00 188.00 15.00 15.00 0.00%
NAPS 10.92 10.61 10.31 11.26 11.00 10.88 10.47 2.84%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,457.98 1,140.98 747.03 355.47 1,401.94 1,097.61 705.26 62.35%
EPS 130.99 100.31 59.87 25.98 121.76 98.85 58.20 71.82%
DPS 14.77 14.77 14.77 0.00 185.17 14.77 14.77 0.00%
NAPS 10.7555 10.4502 10.1547 11.0904 10.8343 10.7161 10.3123 2.84%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 21.94 22.32 22.90 25.30 21.78 20.40 22.00 -
P/RPS 1.48 1.93 3.02 7.01 1.53 1.83 3.07 -38.54%
P/EPS 16.50 21.92 37.67 95.92 17.62 20.33 37.23 -41.89%
EY 6.06 4.56 2.65 1.04 5.68 4.92 2.69 71.93%
DY 0.68 0.67 0.66 0.00 8.63 0.74 0.68 0.00%
P/NAPS 2.01 2.10 2.22 2.25 1.98 1.88 2.10 -2.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 28/11/13 21/08/13 30/05/13 27/02/13 28/11/12 -
Price 22.68 21.72 22.66 25.94 25.12 20.30 20.20 -
P/RPS 1.53 1.87 2.99 7.19 1.76 1.82 2.82 -33.50%
P/EPS 17.05 21.33 37.28 98.35 20.32 20.23 34.19 -37.14%
EY 5.86 4.69 2.68 1.02 4.92 4.94 2.93 58.80%
DY 0.66 0.69 0.66 0.00 7.48 0.74 0.74 -7.35%
P/NAPS 2.08 2.05 2.20 2.30 2.28 1.87 1.93 5.12%

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