[PANAMY] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -0.5%
YoY- -11.91%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 219,239 187,695 241,984 225,301 209,666 157,751 223,418 -1.25%
PBT 20,376 15,876 33,213 23,094 22,747 11,177 25,975 -14.95%
Tax -4,354 -1,745 -8,142 -5,193 -4,756 -3,712 -6,169 -20.74%
NP 16,022 14,131 25,071 17,901 17,991 7,465 19,806 -13.19%
-
NP to SH 16,022 14,131 25,071 17,901 17,991 7,465 19,806 -13.19%
-
Tax Rate 21.37% 10.99% 24.51% 22.49% 20.91% 33.21% 23.75% -
Total Cost 203,217 173,564 216,913 207,400 191,675 150,286 203,612 -0.12%
-
Net Worth 683,999 668,206 660,916 636,010 665,776 647,552 646,944 3.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 105,090 - 9,111 - - - -
Div Payout % - 743.69% - 50.90% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 683,999 668,206 660,916 636,010 665,776 647,552 646,944 3.78%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.31% 7.53% 10.36% 7.95% 8.58% 4.73% 8.86% -
ROE 2.34% 2.11% 3.79% 2.81% 2.70% 1.15% 3.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 360.91 308.98 398.35 370.89 345.15 259.69 367.79 -1.25%
EPS 26.00 23.00 41.00 29.00 30.00 12.00 33.00 -14.70%
DPS 0.00 173.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 11.26 11.00 10.88 10.47 10.96 10.66 10.65 3.78%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 360.91 308.98 398.36 370.89 345.15 259.69 367.79 -1.25%
EPS 26.38 23.26 41.27 29.47 29.62 12.29 32.60 -13.17%
DPS 0.00 173.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 11.26 11.00 10.88 10.47 10.96 10.66 10.65 3.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 25.30 21.78 20.40 22.00 23.08 22.00 20.04 -
P/RPS 7.01 7.05 5.12 5.93 6.69 8.47 5.45 18.28%
P/EPS 95.92 93.63 49.43 74.66 77.93 179.02 61.46 34.58%
EY 1.04 1.07 2.02 1.34 1.28 0.56 1.63 -25.90%
DY 0.00 7.94 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 2.25 1.98 1.88 2.10 2.11 2.06 1.88 12.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 30/05/13 27/02/13 28/11/12 15/08/12 30/05/12 22/02/12 -
Price 25.94 25.12 20.30 20.20 23.64 23.00 20.80 -
P/RPS 7.19 8.13 5.10 5.45 6.85 8.86 5.66 17.31%
P/EPS 98.35 107.99 49.19 68.55 79.82 187.16 63.79 33.49%
EY 1.02 0.93 2.03 1.46 1.25 0.53 1.57 -25.00%
DY 0.00 6.89 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 2.30 2.28 1.87 1.93 2.16 2.16 1.95 11.64%

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