[PANAMY] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -62.31%
YoY- -49.14%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 241,984 225,301 209,666 157,751 223,418 222,849 221,816 5.94%
PBT 33,213 23,094 22,747 11,177 25,975 23,799 24,260 23.17%
Tax -8,142 -5,193 -4,756 -3,712 -6,169 -3,478 -5,445 30.60%
NP 25,071 17,901 17,991 7,465 19,806 20,321 18,815 20.98%
-
NP to SH 25,071 17,901 17,991 7,465 19,806 20,321 18,815 20.98%
-
Tax Rate 24.51% 22.49% 20.91% 33.21% 23.75% 14.61% 22.44% -
Total Cost 216,913 207,400 191,675 150,286 203,612 202,528 203,001 4.49%
-
Net Worth 660,916 636,010 665,776 647,552 646,944 636,108 665,808 -0.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 9,111 - - - 9,236 - -
Div Payout % - 50.90% - - - 45.45% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 660,916 636,010 665,776 647,552 646,944 636,108 665,808 -0.48%
NOSH 60,746 60,746 60,746 60,746 60,746 61,578 60,693 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.36% 7.95% 8.58% 4.73% 8.86% 9.12% 8.48% -
ROE 3.79% 2.81% 2.70% 1.15% 3.06% 3.19% 2.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 398.35 370.89 345.15 259.69 367.79 361.89 365.47 5.88%
EPS 41.00 29.00 30.00 12.00 33.00 33.00 31.00 20.38%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 10.88 10.47 10.96 10.66 10.65 10.33 10.97 -0.54%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 392.35 365.30 339.95 255.78 362.25 361.33 359.65 5.94%
EPS 40.65 29.02 29.17 12.10 32.11 32.95 30.51 20.97%
DPS 0.00 14.77 0.00 0.00 0.00 14.98 0.00 -
NAPS 10.7161 10.3123 10.7949 10.4994 10.4896 10.3139 10.7954 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 20.40 22.00 23.08 22.00 20.04 19.50 24.32 -
P/RPS 5.12 5.93 6.69 8.47 5.45 5.39 6.65 -15.92%
P/EPS 49.43 74.66 77.93 179.02 61.46 59.09 78.45 -26.40%
EY 2.02 1.34 1.28 0.56 1.63 1.69 1.27 36.06%
DY 0.00 0.68 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.88 2.10 2.11 2.06 1.88 1.89 2.22 -10.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 15/08/12 30/05/12 22/02/12 25/11/11 15/08/11 -
Price 20.30 20.20 23.64 23.00 20.80 19.78 23.82 -
P/RPS 5.10 5.45 6.85 8.86 5.66 5.47 6.52 -15.04%
P/EPS 49.19 68.55 79.82 187.16 63.79 59.94 76.84 -25.62%
EY 2.03 1.46 1.25 0.53 1.57 1.67 1.30 34.41%
DY 0.00 0.74 0.00 0.00 0.00 0.76 0.00 -
P/NAPS 1.87 1.93 2.16 2.16 1.95 1.91 2.17 -9.40%

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