[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -68.05%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,086,735 837,005 547,872 267,207 931,020 750,838 499,663 67.78%
PBT 185,172 146,864 92,017 41,255 129,833 98,021 64,161 102.57%
Tax -38,272 -36,174 -19,923 -9,457 -30,295 -22,348 -14,878 87.63%
NP 146,900 110,690 72,094 31,798 99,538 75,673 49,283 106.97%
-
NP to SH 146,900 110,690 72,094 31,798 99,538 75,673 49,283 106.97%
-
Tax Rate 20.67% 24.63% 21.65% 22.92% 23.33% 22.80% 23.19% -
Total Cost 939,835 726,315 475,778 235,409 831,482 675,165 450,380 63.22%
-
Net Worth 779,371 752,035 713,158 750,213 718,625 703,438 677,317 9.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 84,436 9,111 9,111 - 9,111 9,111 9,111 340.60%
Div Payout % 57.48% 8.23% 12.64% - 9.15% 12.04% 18.49% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 779,371 752,035 713,158 750,213 718,625 703,438 677,317 9.79%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.52% 13.22% 13.16% 11.90% 10.69% 10.08% 9.86% -
ROE 18.85% 14.72% 10.11% 4.24% 13.85% 10.76% 7.28% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,788.98 1,377.88 901.91 439.88 1,532.64 1,236.03 822.54 67.78%
EPS 242.00 182.00 119.00 52.00 164.00 124.00 81.00 107.29%
DPS 139.00 15.00 15.00 0.00 15.00 15.00 15.00 340.58%
NAPS 12.83 12.38 11.74 12.35 11.83 11.58 11.15 9.79%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,762.03 1,357.12 888.32 433.25 1,509.56 1,217.41 810.15 67.78%
EPS 238.18 179.47 116.89 51.56 161.39 122.70 79.91 106.97%
DPS 136.91 14.77 14.77 0.00 14.77 14.77 14.77 340.67%
NAPS 12.6367 12.1935 11.5632 12.164 11.6518 11.4056 10.982 9.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 29.68 24.28 20.80 23.00 23.20 18.50 20.00 -
P/RPS 1.66 1.76 2.31 5.23 1.51 1.50 2.43 -22.41%
P/EPS 12.27 13.32 17.53 43.94 14.16 14.85 24.65 -37.16%
EY 8.15 7.50 5.71 2.28 7.06 6.73 4.06 59.06%
DY 4.68 0.62 0.72 0.00 0.65 0.81 0.75 238.56%
P/NAPS 2.31 1.96 1.77 1.86 1.96 1.60 1.79 18.51%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 -
Price 29.70 25.20 22.56 21.42 21.80 21.18 18.30 -
P/RPS 1.66 1.83 2.50 4.87 1.42 1.71 2.22 -17.60%
P/EPS 12.28 13.83 19.01 40.92 13.30 17.00 22.56 -33.30%
EY 8.14 7.23 5.26 2.44 7.52 5.88 4.43 49.96%
DY 4.68 0.60 0.66 0.00 0.69 0.71 0.82 219.02%
P/NAPS 2.31 2.04 1.92 1.73 1.84 1.83 1.64 25.62%

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