[PANAMY] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1.17%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 280,665 267,207 180,182 251,175 249,155 250,508 195,513 27.22%
PBT 50,762 41,255 31,812 33,860 34,015 30,146 25,393 58.62%
Tax -10,466 -9,457 -7,947 -7,470 -7,930 -6,948 -6,473 37.71%
NP 40,296 31,798 23,865 26,390 26,085 23,198 18,920 65.46%
-
NP to SH 40,296 31,798 23,865 26,390 26,085 23,198 18,920 65.46%
-
Tax Rate 20.62% 22.92% 24.98% 22.06% 23.31% 23.05% 25.49% -
Total Cost 240,369 235,409 156,317 224,785 223,070 227,310 176,593 22.79%
-
Net Worth 713,158 750,213 718,625 703,438 677,317 686,429 663,346 4.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,111 - - - 9,111 - - -
Div Payout % 22.61% - - - 34.93% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 713,158 750,213 718,625 703,438 677,317 686,429 663,346 4.94%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.36% 11.90% 13.24% 10.51% 10.47% 9.26% 9.68% -
ROE 5.65% 4.24% 3.32% 3.75% 3.85% 3.38% 2.85% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 462.03 439.88 296.62 413.48 410.16 412.39 321.85 27.22%
EPS 67.00 52.00 40.00 43.00 43.00 38.00 31.00 67.08%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 11.74 12.35 11.83 11.58 11.15 11.30 10.92 4.94%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 462.03 439.88 296.62 413.49 410.16 412.39 321.85 27.22%
EPS 66.34 52.35 39.29 43.44 42.94 38.19 31.15 65.45%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 11.74 12.35 11.83 11.58 11.15 11.30 10.92 4.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 20.80 23.00 23.20 18.50 20.00 21.80 21.94 -
P/RPS 4.50 5.23 7.82 4.47 4.88 5.29 6.82 -24.18%
P/EPS 31.36 43.94 59.05 42.58 46.58 57.09 70.44 -41.66%
EY 3.19 2.28 1.69 2.35 2.15 1.75 1.42 71.44%
DY 0.72 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 1.77 1.86 1.96 1.60 1.79 1.93 2.01 -8.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 -
Price 22.56 21.42 21.80 21.18 18.30 21.28 22.68 -
P/RPS 4.88 4.87 7.35 5.12 4.46 5.16 7.05 -21.73%
P/EPS 34.01 40.92 55.49 48.75 42.62 55.72 72.82 -39.77%
EY 2.94 2.44 1.80 2.05 2.35 1.79 1.37 66.29%
DY 0.66 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 1.92 1.73 1.84 1.83 1.64 1.88 2.08 -5.19%

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