[PANAMY] YoY Annual (Unaudited) 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
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,086,735 931,020 899,211 864,645 825,833 761,407 679,764 8.12%
PBT 185,172 129,833 105,199 94,930 85,211 101,806 79,318 15.16%
Tax -38,272 -30,295 -24,414 -19,836 -18,804 -19,127 -14,469 17.58%
NP 146,900 99,538 80,785 75,094 66,407 82,679 64,849 14.58%
-
NP to SH 146,900 99,538 80,785 75,094 66,407 82,679 64,849 14.58%
-
Tax Rate 20.67% 23.33% 23.21% 20.90% 22.07% 18.79% 18.24% -
Total Cost 939,835 831,482 818,426 789,551 759,426 678,728 614,915 7.31%
-
Net Worth 779,371 718,625 663,346 668,206 647,552 648,057 618,186 3.93%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 84,436 9,111 9,111 114,202 9,111 88,150 72,727 2.51%
Div Payout % 57.48% 9.15% 11.28% 152.08% 13.72% 106.62% 112.15% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 779,371 718,625 663,346 668,206 647,552 648,057 618,186 3.93%
NOSH 60,746 60,746 60,746 60,746 60,746 60,793 60,606 0.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.52% 10.69% 8.98% 8.68% 8.04% 10.86% 9.54% -
ROE 18.85% 13.85% 12.18% 11.24% 10.26% 12.76% 10.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,788.98 1,532.64 1,480.28 1,423.38 1,359.49 1,252.45 1,121.60 8.08%
EPS 242.00 164.00 133.00 124.00 109.00 136.00 107.00 14.55%
DPS 139.00 15.00 15.00 188.00 15.00 145.00 120.00 2.47%
NAPS 12.83 11.83 10.92 11.00 10.66 10.66 10.20 3.89%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,762.03 1,509.56 1,457.98 1,401.94 1,339.01 1,234.55 1,102.17 8.12%
EPS 238.18 161.39 130.99 121.76 107.67 134.06 105.15 14.58%
DPS 136.91 14.77 14.77 185.17 14.77 142.93 117.92 2.51%
NAPS 12.6367 11.6518 10.7555 10.8343 10.4994 10.5076 10.0233 3.93%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 29.68 23.20 21.94 21.78 22.00 21.50 14.60 -
P/RPS 1.66 1.51 1.48 1.53 1.62 1.72 1.30 4.15%
P/EPS 12.27 14.16 16.50 17.62 20.12 15.81 13.64 -1.74%
EY 8.15 7.06 6.06 5.68 4.97 6.33 7.33 1.78%
DY 4.68 0.65 0.68 8.63 0.68 6.74 8.22 -8.95%
P/NAPS 2.31 1.96 2.01 1.98 2.06 2.02 1.43 8.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 30/05/14 30/05/13 30/05/12 25/05/11 20/05/10 -
Price 29.70 21.80 22.68 25.12 23.00 23.50 16.74 -
P/RPS 1.66 1.42 1.53 1.76 1.69 1.88 1.49 1.81%
P/EPS 12.28 13.30 17.05 20.32 21.04 17.28 15.64 -3.94%
EY 8.14 7.52 5.86 4.92 4.75 5.79 6.39 4.11%
DY 4.68 0.69 0.66 7.48 0.65 6.17 7.17 -6.85%
P/NAPS 2.31 1.84 2.08 2.28 2.16 2.20 1.64 5.86%

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