[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 112.45%
YoY- 33.46%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 267,207 931,020 750,838 499,663 250,508 899,211 703,698 -47.65%
PBT 41,255 129,833 98,021 64,161 30,146 105,199 79,806 -35.66%
Tax -9,457 -30,295 -22,348 -14,878 -6,948 -24,414 -17,941 -34.82%
NP 31,798 99,538 75,673 49,283 23,198 80,785 61,865 -35.91%
-
NP to SH 31,798 99,538 75,673 49,283 23,198 80,785 61,865 -35.91%
-
Tax Rate 22.92% 23.33% 22.80% 23.19% 23.05% 23.21% 22.48% -
Total Cost 235,409 831,482 675,165 450,380 227,310 818,426 641,833 -48.85%
-
Net Worth 750,213 718,625 703,438 677,317 686,429 663,346 644,515 10.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 9,111 9,111 9,111 - 9,111 9,111 -
Div Payout % - 9.15% 12.04% 18.49% - 11.28% 14.73% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 750,213 718,625 703,438 677,317 686,429 663,346 644,515 10.68%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.90% 10.69% 10.08% 9.86% 9.26% 8.98% 8.79% -
ROE 4.24% 13.85% 10.76% 7.28% 3.38% 12.18% 9.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 439.88 1,532.64 1,236.03 822.54 412.39 1,480.28 1,158.43 -47.65%
EPS 52.00 164.00 124.00 81.00 38.00 133.00 102.00 -36.26%
DPS 0.00 15.00 15.00 15.00 0.00 15.00 15.00 -
NAPS 12.35 11.83 11.58 11.15 11.30 10.92 10.61 10.68%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 439.88 1,532.65 1,236.03 822.55 412.39 1,480.29 1,158.43 -47.65%
EPS 52.35 163.86 124.57 81.13 38.19 132.99 101.84 -35.90%
DPS 0.00 15.00 15.00 15.00 0.00 15.00 15.00 -
NAPS 12.35 11.83 11.58 11.15 11.30 10.92 10.61 10.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 23.00 23.20 18.50 20.00 21.80 21.94 22.32 -
P/RPS 5.23 1.51 1.50 2.43 5.29 1.48 1.93 94.72%
P/EPS 43.94 14.16 14.85 24.65 57.09 16.50 21.92 59.18%
EY 2.28 7.06 6.73 4.06 1.75 6.06 4.56 -37.08%
DY 0.00 0.65 0.81 0.75 0.00 0.68 0.67 -
P/NAPS 1.86 1.96 1.60 1.79 1.93 2.01 2.10 -7.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 -
Price 21.42 21.80 21.18 18.30 21.28 22.68 21.72 -
P/RPS 4.87 1.42 1.71 2.22 5.16 1.53 1.87 89.62%
P/EPS 40.92 13.30 17.00 22.56 55.72 17.05 21.33 54.57%
EY 2.44 7.52 5.88 4.43 1.79 5.86 4.69 -35.39%
DY 0.00 0.69 0.71 0.82 0.00 0.66 0.69 -
P/NAPS 1.73 1.84 1.83 1.64 1.88 2.08 2.05 -10.72%

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