[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 12.66%
YoY- -19.68%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 676,950 434,967 209,666 825,833 668,082 444,664 221,816 109.68%
PBT 79,054 45,841 22,747 85,211 74,034 48,059 24,260 119.01%
Tax -18,091 -9,949 -4,756 -18,804 -15,092 -8,923 -5,445 121.85%
NP 60,963 35,892 17,991 66,407 58,942 39,136 18,815 118.18%
-
NP to SH 60,963 35,892 17,991 66,407 58,942 39,136 18,815 118.18%
-
Tax Rate 22.88% 21.70% 20.91% 22.07% 20.39% 18.57% 22.44% -
Total Cost 615,987 399,075 191,675 759,426 609,140 405,528 203,001 108.89%
-
Net Worth 660,916 636,010 665,776 647,552 646,944 631,679 665,808 -0.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,111 9,111 - 9,111 9,111 9,172 - -
Div Payout % 14.95% 25.39% - 13.72% 15.46% 23.44% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 660,916 636,010 665,776 647,552 646,944 631,679 665,808 -0.48%
NOSH 60,746 60,746 60,746 60,746 60,746 61,150 60,693 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.01% 8.25% 8.58% 8.04% 8.82% 8.80% 8.48% -
ROE 9.22% 5.64% 2.70% 10.26% 9.11% 6.20% 2.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,114.39 716.04 345.15 1,359.49 1,099.80 727.17 365.47 109.56%
EPS 100.00 59.00 30.00 109.00 97.00 64.00 31.00 117.54%
DPS 15.00 15.00 0.00 15.00 15.00 15.00 0.00 -
NAPS 10.88 10.47 10.96 10.66 10.65 10.33 10.97 -0.54%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,097.61 705.26 339.95 1,339.01 1,083.23 720.98 359.65 109.68%
EPS 98.85 58.20 29.17 107.67 95.57 63.46 30.51 118.17%
DPS 14.77 14.77 0.00 14.77 14.77 14.87 0.00 -
NAPS 10.7161 10.3123 10.7949 10.4994 10.4896 10.2421 10.7954 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 20.40 22.00 23.08 22.00 20.04 19.50 24.32 -
P/RPS 1.83 3.07 6.69 1.62 1.82 2.68 6.65 -57.52%
P/EPS 20.33 37.23 77.93 20.12 20.65 30.47 78.45 -59.18%
EY 4.92 2.69 1.28 4.97 4.84 3.28 1.27 145.65%
DY 0.74 0.68 0.00 0.68 0.75 0.77 0.00 -
P/NAPS 1.88 2.10 2.11 2.06 1.88 1.89 2.22 -10.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 15/08/12 30/05/12 22/02/12 25/11/11 15/08/11 -
Price 20.30 20.20 23.64 23.00 20.80 19.78 23.82 -
P/RPS 1.82 2.82 6.85 1.69 1.89 2.72 6.52 -57.12%
P/EPS 20.23 34.19 79.82 21.04 21.44 30.91 76.84 -58.75%
EY 4.94 2.93 1.25 4.75 4.66 3.24 1.30 142.53%
DY 0.74 0.74 0.00 0.65 0.72 0.76 0.00 -
P/NAPS 1.87 1.93 2.16 2.16 1.95 1.91 2.17 -9.40%

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