[PANAMY] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 14.86%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,311,384 1,191,156 1,068,828 1,002,032 876,956 838,664 887,264 6.72%
PBT 201,040 199,360 165,020 120,584 81,504 90,988 97,040 12.89%
Tax -42,736 -46,148 -37,828 -27,792 -17,416 -19,024 -21,780 11.87%
NP 158,304 153,212 127,192 92,792 64,088 71,964 75,260 13.18%
-
NP to SH 158,316 153,212 127,192 92,792 64,088 71,964 75,260 13.18%
-
Tax Rate 21.26% 23.15% 22.92% 23.05% 21.37% 20.91% 22.44% -
Total Cost 1,153,080 1,037,944 941,636 909,240 812,868 766,700 812,004 6.01%
-
Net Worth 861,378 817,641 750,213 686,429 683,999 665,776 665,808 4.38%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 861,378 817,641 750,213 686,429 683,999 665,776 665,808 4.38%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,693 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.07% 12.86% 11.90% 9.26% 7.31% 8.58% 8.48% -
ROE 18.38% 18.74% 16.95% 13.52% 9.37% 10.81% 11.30% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2,158.80 1,960.88 1,759.50 1,649.54 1,443.64 1,380.61 1,461.88 6.70%
EPS 260.00 252.00 208.00 152.00 104.00 120.00 124.00 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.18 13.46 12.35 11.30 11.26 10.96 10.97 4.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2,158.81 1,960.89 1,759.51 1,649.55 1,443.65 1,380.61 1,460.62 6.72%
EPS 260.62 252.22 209.38 152.75 105.50 118.47 123.89 13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.1801 13.46 12.35 11.30 11.26 10.96 10.9606 4.38%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 36.30 29.78 23.00 21.80 25.30 23.08 24.32 -
P/RPS 1.68 1.52 1.31 1.32 1.75 1.67 1.66 0.19%
P/EPS 13.93 11.81 10.98 14.27 23.98 19.48 19.61 -5.53%
EY 7.18 8.47 9.10 7.01 4.17 5.13 5.10 5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.21 1.86 1.93 2.25 2.11 2.22 2.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 24/08/15 21/08/14 21/08/13 15/08/12 15/08/11 -
Price 37.30 37.50 21.42 21.28 25.94 23.64 23.82 -
P/RPS 1.73 1.91 1.22 1.29 1.80 1.71 1.63 0.99%
P/EPS 14.31 14.87 10.23 13.93 24.59 19.95 19.21 -4.78%
EY 6.99 6.73 9.78 7.18 4.07 5.01 5.21 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.79 1.73 1.88 2.30 2.16 2.17 3.25%

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