[PANAMY] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 8.37%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,068,828 1,002,032 876,956 838,664 887,264 822,164 623,724 9.38%
PBT 165,020 120,584 81,504 90,988 97,040 98,336 59,668 18.46%
Tax -37,828 -27,792 -17,416 -19,024 -21,780 -21,168 -12,060 20.97%
NP 127,192 92,792 64,088 71,964 75,260 77,168 47,608 17.78%
-
NP to SH 127,192 92,792 64,088 71,964 75,260 77,168 47,608 17.78%
-
Tax Rate 22.92% 23.05% 21.37% 20.91% 22.44% 21.53% 20.21% -
Total Cost 941,636 909,240 812,868 766,700 812,004 744,996 576,116 8.52%
-
Net Worth 750,213 686,429 683,999 665,776 665,808 633,621 601,646 3.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 750,213 686,429 683,999 665,776 665,808 633,621 601,646 3.74%
NOSH 60,746 60,746 60,746 60,746 60,693 60,287 59,510 0.34%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.90% 9.26% 7.31% 8.58% 8.48% 9.39% 7.63% -
ROE 16.95% 13.52% 9.37% 10.81% 11.30% 12.18% 7.91% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,759.50 1,649.54 1,443.64 1,380.61 1,461.88 1,363.74 1,048.10 9.01%
EPS 208.00 152.00 104.00 120.00 124.00 128.00 80.00 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.35 11.30 11.26 10.96 10.97 10.51 10.11 3.39%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,733.00 1,624.70 1,421.90 1,359.81 1,438.61 1,333.06 1,011.31 9.38%
EPS 206.23 150.45 103.91 116.68 122.03 125.12 77.19 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.164 11.1298 11.0904 10.7949 10.7954 10.2736 9.7551 3.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 23.00 21.80 25.30 23.08 24.32 17.98 11.90 -
P/RPS 1.31 1.32 1.75 1.67 1.66 1.32 1.14 2.34%
P/EPS 10.98 14.27 23.98 19.48 19.61 14.05 14.87 -4.92%
EY 9.10 7.01 4.17 5.13 5.10 7.12 6.72 5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.93 2.25 2.11 2.22 1.71 1.18 7.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 21/08/14 21/08/13 15/08/12 15/08/11 17/08/10 19/08/09 -
Price 21.42 21.28 25.94 23.64 23.82 19.48 12.80 -
P/RPS 1.22 1.29 1.80 1.71 1.63 1.43 1.22 0.00%
P/EPS 10.23 13.93 24.59 19.95 19.21 15.22 16.00 -7.18%
EY 9.78 7.18 4.07 5.01 5.21 6.57 6.25 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.88 2.30 2.16 2.17 1.85 1.27 5.28%

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