[PANAMY] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 22.61%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 180,182 251,175 249,155 250,508 195,513 242,969 241,490 -17.75%
PBT 31,812 33,860 34,015 30,146 25,393 32,284 27,146 11.16%
Tax -7,947 -7,470 -7,930 -6,948 -6,473 -7,346 -6,241 17.49%
NP 23,865 26,390 26,085 23,198 18,920 24,938 20,905 9.23%
-
NP to SH 23,865 26,390 26,085 23,198 18,920 24,938 20,905 9.23%
-
Tax Rate 24.98% 22.06% 23.31% 23.05% 25.49% 22.75% 22.99% -
Total Cost 156,317 224,785 223,070 227,310 176,593 218,031 220,585 -20.53%
-
Net Worth 718,625 703,438 677,317 686,429 663,346 644,515 626,291 9.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 9,111 - - - 9,111 -
Div Payout % - - 34.93% - - - 43.59% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 718,625 703,438 677,317 686,429 663,346 644,515 626,291 9.61%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.24% 10.51% 10.47% 9.26% 9.68% 10.26% 8.66% -
ROE 3.32% 3.75% 3.85% 3.38% 2.85% 3.87% 3.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 296.62 413.48 410.16 412.39 321.85 399.98 397.54 -17.75%
EPS 40.00 43.00 43.00 38.00 31.00 41.00 34.00 11.45%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 11.83 11.58 11.15 11.30 10.92 10.61 10.31 9.61%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 292.15 407.26 403.98 406.17 317.01 393.95 391.55 -17.75%
EPS 38.69 42.79 42.29 37.61 30.68 40.43 33.90 9.21%
DPS 0.00 0.00 14.77 0.00 0.00 0.00 14.77 -
NAPS 11.6518 11.4056 10.982 11.1298 10.7555 10.4502 10.1547 9.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 23.20 18.50 20.00 21.80 21.94 22.32 22.90 -
P/RPS 7.82 4.47 4.88 5.29 6.82 5.58 5.76 22.63%
P/EPS 59.05 42.58 46.58 57.09 70.44 54.37 66.54 -7.65%
EY 1.69 2.35 2.15 1.75 1.42 1.84 1.50 8.28%
DY 0.00 0.00 0.75 0.00 0.00 0.00 0.66 -
P/NAPS 1.96 1.60 1.79 1.93 2.01 2.10 2.22 -7.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 -
Price 21.80 21.18 18.30 21.28 22.68 21.72 22.66 -
P/RPS 7.35 5.12 4.46 5.16 7.05 5.43 5.70 18.48%
P/EPS 55.49 48.75 42.62 55.72 72.82 52.91 65.85 -10.79%
EY 1.80 2.05 2.35 1.79 1.37 1.89 1.52 11.94%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.66 -
P/NAPS 1.84 1.83 1.64 1.88 2.08 2.05 2.20 -11.24%

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