[PANAMY] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 141.0%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 187,695 241,984 225,301 209,666 157,751 223,418 222,849 -10.80%
PBT 15,876 33,213 23,094 22,747 11,177 25,975 23,799 -23.63%
Tax -1,745 -8,142 -5,193 -4,756 -3,712 -6,169 -3,478 -36.83%
NP 14,131 25,071 17,901 17,991 7,465 19,806 20,321 -21.49%
-
NP to SH 14,131 25,071 17,901 17,991 7,465 19,806 20,321 -21.49%
-
Tax Rate 10.99% 24.51% 22.49% 20.91% 33.21% 23.75% 14.61% -
Total Cost 173,564 216,913 207,400 191,675 150,286 203,612 202,528 -9.76%
-
Net Worth 668,206 660,916 636,010 665,776 647,552 646,944 636,108 3.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 105,090 - 9,111 - - - 9,236 405.13%
Div Payout % 743.69% - 50.90% - - - 45.45% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 668,206 660,916 636,010 665,776 647,552 646,944 636,108 3.33%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 61,578 -0.90%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.53% 10.36% 7.95% 8.58% 4.73% 8.86% 9.12% -
ROE 2.11% 3.79% 2.81% 2.70% 1.15% 3.06% 3.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 308.98 398.35 370.89 345.15 259.69 367.79 361.89 -9.99%
EPS 23.00 41.00 29.00 30.00 12.00 33.00 33.00 -21.37%
DPS 173.00 0.00 15.00 0.00 0.00 0.00 15.00 409.71%
NAPS 11.00 10.88 10.47 10.96 10.66 10.65 10.33 4.27%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 304.33 392.35 365.30 339.95 255.78 362.25 361.33 -10.80%
EPS 22.91 40.65 29.02 29.17 12.10 32.11 32.95 -21.49%
DPS 170.39 0.00 14.77 0.00 0.00 0.00 14.98 405.02%
NAPS 10.8343 10.7161 10.3123 10.7949 10.4994 10.4896 10.3139 3.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 21.78 20.40 22.00 23.08 22.00 20.04 19.50 -
P/RPS 7.05 5.12 5.93 6.69 8.47 5.45 5.39 19.58%
P/EPS 93.63 49.43 74.66 77.93 179.02 61.46 59.09 35.87%
EY 1.07 2.02 1.34 1.28 0.56 1.63 1.69 -26.24%
DY 7.94 0.00 0.68 0.00 0.00 0.00 0.77 373.08%
P/NAPS 1.98 1.88 2.10 2.11 2.06 1.88 1.89 3.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 15/08/12 30/05/12 22/02/12 25/11/11 -
Price 25.12 20.30 20.20 23.64 23.00 20.80 19.78 -
P/RPS 8.13 5.10 5.45 6.85 8.86 5.66 5.47 30.20%
P/EPS 107.99 49.19 68.55 79.82 187.16 63.79 59.94 48.00%
EY 0.93 2.03 1.46 1.25 0.53 1.57 1.67 -32.28%
DY 6.89 0.00 0.74 0.00 0.00 0.00 0.76 334.19%
P/NAPS 2.28 1.87 1.93 2.16 2.16 1.95 1.91 12.51%

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