[PANAMY] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 6.3%
YoY- 7.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 946,351 938,145 930,480 899,211 891,393 890,408 874,219 5.41%
PBT 123,414 121,838 114,969 105,199 95,682 96,611 92,559 21.07%
Tax -28,821 -28,697 -27,008 -24,414 -19,686 -20,482 -19,434 29.95%
NP 94,593 93,141 87,961 80,785 75,996 76,129 73,125 18.66%
-
NP to SH 94,593 93,141 87,961 80,785 75,996 76,129 73,125 18.66%
-
Tax Rate 23.35% 23.55% 23.49% 23.21% 20.57% 21.20% 21.00% -
Total Cost 851,758 845,004 842,519 818,426 815,397 814,279 801,094 4.16%
-
Net Worth 703,438 677,317 686,429 663,346 644,515 626,291 683,999 1.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,111 9,111 9,111 9,111 114,202 114,202 114,202 -81.38%
Div Payout % 9.63% 9.78% 10.36% 11.28% 150.27% 150.01% 156.17% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 703,438 677,317 686,429 663,346 644,515 626,291 683,999 1.88%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.00% 9.93% 9.45% 8.98% 8.53% 8.55% 8.36% -
ROE 13.45% 13.75% 12.81% 12.18% 11.79% 12.16% 10.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,557.88 1,544.37 1,531.76 1,480.28 1,467.41 1,465.79 1,439.14 5.41%
EPS 155.72 153.33 144.80 132.99 125.10 125.32 120.38 18.66%
DPS 15.00 15.00 15.00 15.00 188.00 188.00 188.00 -81.38%
NAPS 11.58 11.15 11.30 10.92 10.61 10.31 11.26 1.88%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,534.42 1,521.11 1,508.68 1,457.98 1,445.31 1,443.71 1,417.46 5.41%
EPS 153.37 151.02 142.62 130.99 123.22 123.44 118.57 18.66%
DPS 14.77 14.77 14.77 14.77 185.17 185.17 185.17 -81.38%
NAPS 11.4056 10.982 11.1298 10.7555 10.4502 10.1547 11.0904 1.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 18.50 20.00 21.80 21.94 22.32 22.90 25.30 -
P/RPS 1.19 1.30 1.42 1.48 1.52 1.56 1.76 -22.90%
P/EPS 11.88 13.04 15.06 16.50 17.84 18.27 21.02 -31.57%
EY 8.42 7.67 6.64 6.06 5.61 5.47 4.76 46.11%
DY 0.81 0.75 0.69 0.68 8.42 8.21 7.43 -77.08%
P/NAPS 1.60 1.79 1.93 2.01 2.10 2.22 2.25 -20.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 21/08/13 -
Price 21.18 18.30 21.28 22.68 21.72 22.66 25.94 -
P/RPS 1.36 1.18 1.39 1.53 1.48 1.55 1.80 -17.00%
P/EPS 13.60 11.94 14.70 17.05 17.36 18.08 21.55 -26.36%
EY 7.35 8.38 6.80 5.86 5.76 5.53 4.64 35.77%
DY 0.71 0.82 0.70 0.66 8.66 8.30 7.25 -78.66%
P/NAPS 1.83 1.64 1.88 2.08 2.05 2.20 2.30 -14.09%

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