[PANAMY] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -43.64%
YoY- 89.3%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 242,969 241,490 219,239 187,695 241,984 225,301 209,666 10.29%
PBT 32,284 27,146 20,376 15,876 33,213 23,094 22,747 26.21%
Tax -7,346 -6,241 -4,354 -1,745 -8,142 -5,193 -4,756 33.51%
NP 24,938 20,905 16,022 14,131 25,071 17,901 17,991 24.24%
-
NP to SH 24,938 20,905 16,022 14,131 25,071 17,901 17,991 24.24%
-
Tax Rate 22.75% 22.99% 21.37% 10.99% 24.51% 22.49% 20.91% -
Total Cost 218,031 220,585 203,217 173,564 216,913 207,400 191,675 8.94%
-
Net Worth 644,515 626,291 683,999 668,206 660,916 636,010 665,776 -2.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 9,111 - 105,090 - 9,111 - -
Div Payout % - 43.59% - 743.69% - 50.90% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 644,515 626,291 683,999 668,206 660,916 636,010 665,776 -2.13%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.26% 8.66% 7.31% 7.53% 10.36% 7.95% 8.58% -
ROE 3.87% 3.34% 2.34% 2.11% 3.79% 2.81% 2.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 399.98 397.54 360.91 308.98 398.35 370.89 345.15 10.29%
EPS 41.00 34.00 26.00 23.00 41.00 29.00 30.00 23.08%
DPS 0.00 15.00 0.00 173.00 0.00 15.00 0.00 -
NAPS 10.61 10.31 11.26 11.00 10.88 10.47 10.96 -2.13%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 393.95 391.55 355.47 304.33 392.35 365.30 339.95 10.29%
EPS 40.43 33.90 25.98 22.91 40.65 29.02 29.17 24.23%
DPS 0.00 14.77 0.00 170.39 0.00 14.77 0.00 -
NAPS 10.4502 10.1547 11.0904 10.8343 10.7161 10.3123 10.7949 -2.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 22.32 22.90 25.30 21.78 20.40 22.00 23.08 -
P/RPS 5.58 5.76 7.01 7.05 5.12 5.93 6.69 -11.36%
P/EPS 54.37 66.54 95.92 93.63 49.43 74.66 77.93 -21.28%
EY 1.84 1.50 1.04 1.07 2.02 1.34 1.28 27.28%
DY 0.00 0.66 0.00 7.94 0.00 0.68 0.00 -
P/NAPS 2.10 2.22 2.25 1.98 1.88 2.10 2.11 -0.31%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 21/08/13 30/05/13 27/02/13 28/11/12 15/08/12 -
Price 21.72 22.66 25.94 25.12 20.30 20.20 23.64 -
P/RPS 5.43 5.70 7.19 8.13 5.10 5.45 6.85 -14.31%
P/EPS 52.91 65.85 98.35 107.99 49.19 68.55 79.82 -23.91%
EY 1.89 1.52 1.02 0.93 2.03 1.46 1.25 31.63%
DY 0.00 0.66 0.00 6.89 0.00 0.74 0.00 -
P/NAPS 2.05 2.20 2.30 2.28 1.87 1.93 2.16 -3.41%

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