[PANAMY] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -14.66%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,191,156 1,068,828 1,002,032 876,956 838,664 887,264 822,164 6.36%
PBT 199,360 165,020 120,584 81,504 90,988 97,040 98,336 12.48%
Tax -46,148 -37,828 -27,792 -17,416 -19,024 -21,780 -21,168 13.85%
NP 153,212 127,192 92,792 64,088 71,964 75,260 77,168 12.09%
-
NP to SH 153,212 127,192 92,792 64,088 71,964 75,260 77,168 12.09%
-
Tax Rate 23.15% 22.92% 23.05% 21.37% 20.91% 22.44% 21.53% -
Total Cost 1,037,944 941,636 909,240 812,868 766,700 812,004 744,996 5.67%
-
Net Worth 817,641 750,213 686,429 683,999 665,776 665,808 633,621 4.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 817,641 750,213 686,429 683,999 665,776 665,808 633,621 4.33%
NOSH 60,746 60,746 60,746 60,746 60,746 60,693 60,287 0.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.86% 11.90% 9.26% 7.31% 8.58% 8.48% 9.39% -
ROE 18.74% 16.95% 13.52% 9.37% 10.81% 11.30% 12.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,960.88 1,759.50 1,649.54 1,443.64 1,380.61 1,461.88 1,363.74 6.23%
EPS 252.00 208.00 152.00 104.00 120.00 124.00 128.00 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.46 12.35 11.30 11.26 10.96 10.97 10.51 4.20%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,931.34 1,733.00 1,624.70 1,421.90 1,359.81 1,438.61 1,333.06 6.36%
EPS 248.42 206.23 150.45 103.91 116.68 122.03 125.12 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.2573 12.164 11.1298 11.0904 10.7949 10.7954 10.2736 4.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 29.78 23.00 21.80 25.30 23.08 24.32 17.98 -
P/RPS 1.52 1.31 1.32 1.75 1.67 1.66 1.32 2.37%
P/EPS 11.81 10.98 14.27 23.98 19.48 19.61 14.05 -2.85%
EY 8.47 9.10 7.01 4.17 5.13 5.10 7.12 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.86 1.93 2.25 2.11 2.22 1.71 4.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 21/08/14 21/08/13 15/08/12 15/08/11 17/08/10 -
Price 37.50 21.42 21.28 25.94 23.64 23.82 19.48 -
P/RPS 1.91 1.22 1.29 1.80 1.71 1.63 1.43 4.93%
P/EPS 14.87 10.23 13.93 24.59 19.95 19.21 15.22 -0.38%
EY 6.73 9.78 7.18 4.07 5.01 5.21 6.57 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 1.73 1.88 2.30 2.16 2.17 1.85 7.08%

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