[PANAMY] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 40.05%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 241,490 219,239 187,695 241,984 225,301 209,666 157,751 32.79%
PBT 27,146 20,376 15,876 33,213 23,094 22,747 11,177 80.58%
Tax -6,241 -4,354 -1,745 -8,142 -5,193 -4,756 -3,712 41.34%
NP 20,905 16,022 14,131 25,071 17,901 17,991 7,465 98.55%
-
NP to SH 20,905 16,022 14,131 25,071 17,901 17,991 7,465 98.55%
-
Tax Rate 22.99% 21.37% 10.99% 24.51% 22.49% 20.91% 33.21% -
Total Cost 220,585 203,217 173,564 216,913 207,400 191,675 150,286 29.12%
-
Net Worth 626,291 683,999 668,206 660,916 636,010 665,776 647,552 -2.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 9,111 - 105,090 - 9,111 - - -
Div Payout % 43.59% - 743.69% - 50.90% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 626,291 683,999 668,206 660,916 636,010 665,776 647,552 -2.19%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.66% 7.31% 7.53% 10.36% 7.95% 8.58% 4.73% -
ROE 3.34% 2.34% 2.11% 3.79% 2.81% 2.70% 1.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 397.54 360.91 308.98 398.35 370.89 345.15 259.69 32.79%
EPS 34.00 26.00 23.00 41.00 29.00 30.00 12.00 100.10%
DPS 15.00 0.00 173.00 0.00 15.00 0.00 0.00 -
NAPS 10.31 11.26 11.00 10.88 10.47 10.96 10.66 -2.19%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 391.55 355.47 304.33 392.35 365.30 339.95 255.78 32.79%
EPS 33.90 25.98 22.91 40.65 29.02 29.17 12.10 98.61%
DPS 14.77 0.00 170.39 0.00 14.77 0.00 0.00 -
NAPS 10.1547 11.0904 10.8343 10.7161 10.3123 10.7949 10.4994 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 22.90 25.30 21.78 20.40 22.00 23.08 22.00 -
P/RPS 5.76 7.01 7.05 5.12 5.93 6.69 8.47 -22.64%
P/EPS 66.54 95.92 93.63 49.43 74.66 77.93 179.02 -48.27%
EY 1.50 1.04 1.07 2.02 1.34 1.28 0.56 92.75%
DY 0.66 0.00 7.94 0.00 0.68 0.00 0.00 -
P/NAPS 2.22 2.25 1.98 1.88 2.10 2.11 2.06 5.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 21/08/13 30/05/13 27/02/13 28/11/12 15/08/12 30/05/12 -
Price 22.66 25.94 25.12 20.30 20.20 23.64 23.00 -
P/RPS 5.70 7.19 8.13 5.10 5.45 6.85 8.86 -25.45%
P/EPS 65.85 98.35 107.99 49.19 68.55 79.82 187.16 -50.13%
EY 1.52 1.02 0.93 2.03 1.46 1.25 0.53 101.72%
DY 0.66 0.00 6.89 0.00 0.74 0.00 0.00 -
P/NAPS 2.20 2.30 2.28 1.87 1.93 2.16 2.16 1.22%

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