[PANAMY] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -0.25%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,095,744 999,326 921,458 869,934 889,328 815,404 657,498 8.88%
PBT 184,034 128,322 95,044 91,682 96,118 105,594 68,552 17.88%
Tax -39,846 -29,756 -21,190 -19,898 -17,846 -23,016 -13,568 19.65%
NP 144,188 98,566 73,854 71,784 78,272 82,578 54,984 17.42%
-
NP to SH 144,188 98,566 73,854 71,784 78,272 82,578 54,984 17.42%
-
Tax Rate 21.65% 23.19% 22.29% 21.70% 18.57% 21.80% 19.79% -
Total Cost 951,556 900,760 847,604 798,150 811,056 732,826 602,514 7.91%
-
Net Worth 713,158 677,317 626,291 636,010 631,679 660,623 591,994 3.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 18,223 18,223 18,223 18,223 18,345 18,215 18,327 -0.09%
Div Payout % 12.64% 18.49% 24.68% 25.39% 23.44% 22.06% 33.33% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 713,158 677,317 626,291 636,010 631,679 660,623 591,994 3.15%
NOSH 60,746 60,746 60,746 60,746 61,150 60,719 61,093 -0.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.16% 9.86% 8.01% 8.25% 8.80% 10.13% 8.36% -
ROE 20.22% 14.55% 11.79% 11.29% 12.39% 12.50% 9.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,803.81 1,645.09 1,516.90 1,432.08 1,454.34 1,342.91 1,076.22 8.98%
EPS 238.00 162.00 122.00 118.00 128.00 136.00 90.00 17.58%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 11.74 11.15 10.31 10.47 10.33 10.88 9.69 3.24%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,776.64 1,620.31 1,494.05 1,410.51 1,441.96 1,322.10 1,066.07 8.88%
EPS 233.79 159.82 119.75 116.39 126.91 133.89 89.15 17.42%
DPS 29.55 29.55 29.55 29.55 29.74 29.54 29.72 -0.09%
NAPS 11.5632 10.982 10.1547 10.3123 10.2421 10.7114 9.5986 3.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 20.80 20.00 22.90 22.00 19.50 19.56 12.54 -
P/RPS 1.15 1.22 1.51 1.54 1.34 1.46 1.17 -0.28%
P/EPS 8.76 12.33 18.84 18.62 15.23 14.38 13.93 -7.43%
EY 11.41 8.11 5.31 5.37 6.56 6.95 7.18 8.02%
DY 1.44 1.50 1.31 1.36 1.54 1.53 2.39 -8.09%
P/NAPS 1.77 1.79 2.22 2.10 1.89 1.80 1.29 5.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 28/11/13 28/11/12 25/11/11 29/11/10 19/11/09 -
Price 22.56 18.30 22.66 20.20 19.78 18.60 12.38 -
P/RPS 1.25 1.11 1.49 1.41 1.36 1.39 1.15 1.39%
P/EPS 9.50 11.28 18.64 17.09 15.45 13.68 13.76 -5.98%
EY 10.52 8.87 5.37 5.85 6.47 7.31 7.27 6.34%
DY 1.33 1.64 1.32 1.49 1.52 1.61 2.42 -9.49%
P/NAPS 1.92 1.64 2.20 1.93 1.91 1.71 1.28 6.98%

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