[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -71.28%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 931,020 750,838 499,663 250,508 899,211 703,698 460,729 59.90%
PBT 129,833 98,021 64,161 30,146 105,199 79,806 47,522 95.55%
Tax -30,295 -22,348 -14,878 -6,948 -24,414 -17,941 -10,595 101.58%
NP 99,538 75,673 49,283 23,198 80,785 61,865 36,927 93.80%
-
NP to SH 99,538 75,673 49,283 23,198 80,785 61,865 36,927 93.80%
-
Tax Rate 23.33% 22.80% 23.19% 23.05% 23.21% 22.48% 22.29% -
Total Cost 831,482 675,165 450,380 227,310 818,426 641,833 423,802 56.78%
-
Net Worth 718,625 703,438 677,317 686,429 663,346 644,515 626,291 9.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,111 9,111 9,111 - 9,111 9,111 9,111 0.00%
Div Payout % 9.15% 12.04% 18.49% - 11.28% 14.73% 24.68% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 718,625 703,438 677,317 686,429 663,346 644,515 626,291 9.61%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.69% 10.08% 9.86% 9.26% 8.98% 8.79% 8.01% -
ROE 13.85% 10.76% 7.28% 3.38% 12.18% 9.60% 5.90% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,532.64 1,236.03 822.54 412.39 1,480.28 1,158.43 758.45 59.90%
EPS 164.00 124.00 81.00 38.00 133.00 102.00 61.00 93.46%
DPS 15.00 15.00 15.00 0.00 15.00 15.00 15.00 0.00%
NAPS 11.83 11.58 11.15 11.30 10.92 10.61 10.31 9.61%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,509.56 1,217.41 810.15 406.17 1,457.98 1,140.98 747.03 59.90%
EPS 161.39 122.70 79.91 37.61 130.99 100.31 59.87 93.80%
DPS 14.77 14.77 14.77 0.00 14.77 14.77 14.77 0.00%
NAPS 11.6518 11.4056 10.982 11.1298 10.7555 10.4502 10.1547 9.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 23.20 18.50 20.00 21.80 21.94 22.32 22.90 -
P/RPS 1.51 1.50 2.43 5.29 1.48 1.93 3.02 -37.03%
P/EPS 14.16 14.85 24.65 57.09 16.50 21.92 37.67 -47.94%
EY 7.06 6.73 4.06 1.75 6.06 4.56 2.65 92.29%
DY 0.65 0.81 0.75 0.00 0.68 0.67 0.66 -1.01%
P/NAPS 1.96 1.60 1.79 1.93 2.01 2.10 2.22 -7.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 -
Price 21.80 21.18 18.30 21.28 22.68 21.72 22.66 -
P/RPS 1.42 1.71 2.22 5.16 1.53 1.87 2.99 -39.15%
P/EPS 13.30 17.00 22.56 55.72 17.05 21.33 37.28 -49.72%
EY 7.52 5.88 4.43 1.79 5.86 4.69 2.68 99.06%
DY 0.69 0.71 0.82 0.00 0.66 0.69 0.66 3.01%
P/NAPS 1.84 1.83 1.64 1.88 2.08 2.05 2.20 -11.24%

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