[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 67.53%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 499,663 250,508 899,211 703,698 460,729 219,239 864,645 -30.59%
PBT 64,161 30,146 105,199 79,806 47,522 20,376 94,930 -22.96%
Tax -14,878 -6,948 -24,414 -17,941 -10,595 -4,354 -19,836 -17.43%
NP 49,283 23,198 80,785 61,865 36,927 16,022 75,094 -24.46%
-
NP to SH 49,283 23,198 80,785 61,865 36,927 16,022 75,094 -24.46%
-
Tax Rate 23.19% 23.05% 23.21% 22.48% 22.29% 21.37% 20.90% -
Total Cost 450,380 227,310 818,426 641,833 423,802 203,217 789,551 -31.19%
-
Net Worth 677,317 686,429 663,346 644,515 626,291 683,999 668,206 0.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 9,111 - 9,111 9,111 9,111 - 114,202 -81.43%
Div Payout % 18.49% - 11.28% 14.73% 24.68% - 152.08% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 677,317 686,429 663,346 644,515 626,291 683,999 668,206 0.90%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.86% 9.26% 8.98% 8.79% 8.01% 7.31% 8.68% -
ROE 7.28% 3.38% 12.18% 9.60% 5.90% 2.34% 11.24% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 822.54 412.39 1,480.28 1,158.43 758.45 360.91 1,423.38 -30.59%
EPS 81.00 38.00 133.00 102.00 61.00 26.00 124.00 -24.69%
DPS 15.00 0.00 15.00 15.00 15.00 0.00 188.00 -81.43%
NAPS 11.15 11.30 10.92 10.61 10.31 11.26 11.00 0.90%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 810.15 406.17 1,457.98 1,140.98 747.03 355.47 1,401.94 -30.59%
EPS 79.91 37.61 130.99 100.31 59.87 25.98 121.76 -24.46%
DPS 14.77 0.00 14.77 14.77 14.77 0.00 185.17 -81.44%
NAPS 10.982 11.1298 10.7555 10.4502 10.1547 11.0904 10.8343 0.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 20.00 21.80 21.94 22.32 22.90 25.30 21.78 -
P/RPS 2.43 5.29 1.48 1.93 3.02 7.01 1.53 36.08%
P/EPS 24.65 57.09 16.50 21.92 37.67 95.92 17.62 25.06%
EY 4.06 1.75 6.06 4.56 2.65 1.04 5.68 -20.03%
DY 0.75 0.00 0.68 0.67 0.66 0.00 8.63 -80.35%
P/NAPS 1.79 1.93 2.01 2.10 2.22 2.25 1.98 -6.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 21/08/13 30/05/13 -
Price 18.30 21.28 22.68 21.72 22.66 25.94 25.12 -
P/RPS 2.22 5.16 1.53 1.87 2.99 7.19 1.76 16.72%
P/EPS 22.56 55.72 17.05 21.33 37.28 98.35 20.32 7.21%
EY 4.43 1.79 5.86 4.69 2.68 1.02 4.92 -6.74%
DY 0.82 0.00 0.66 0.69 0.66 0.00 7.48 -77.06%
P/NAPS 1.64 1.88 2.08 2.05 2.20 2.30 2.28 -19.70%

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