[PANAMY] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Sep-2013 [#2]

Profit Trend

QoQ- 15.24%

YoY- 2.88%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	1,180,414	1,095,744	999,326	921,458	869,934	889,328	815,404	6.35%
YoY %	7.73%	9.65%	8.45%	5.92%	-2.18%	9.07%	-	-
Horiz. %	144.76%	134.38%	122.56%	113.01%	106.69%	109.07%	100.00%	-
PBT	184,004	184,034	128,322	95,044	91,682	96,118	105,594	9.68%
YoY %	-0.02%	43.42%	35.01%	3.67%	-4.62%	-8.97%	-	-
Horiz. %	174.26%	174.28%	121.52%	90.01%	86.83%	91.03%	100.00%	-
Tax	-45,832	-39,846	-29,756	-21,190	-19,898	-17,846	-23,016	12.15%
YoY %	-15.02%	-33.91%	-40.42%	-6.49%	-11.50%	22.46%	-	-
Horiz. %	199.13%	173.12%	129.28%	92.07%	86.45%	77.54%	100.00%	-
NP	138,172	144,188	98,566	73,854	71,784	78,272	82,578	8.94%
YoY %	-4.17%	46.29%	33.46%	2.88%	-8.29%	-5.21%	-	-
Horiz. %	167.32%	174.61%	119.36%	89.44%	86.93%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,172	144,188	98,566	73,854	71,784	78,272	82,578	8.94%
YoY %	-4.17%	46.29%	33.46%	2.88%	-8.29%	-5.21%	-	-
Horiz. %	167.32%	174.61%	119.36%	89.44%	86.93%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	21.65%	23.19%	22.29%	21.70%	18.57%	21.80%	-
YoY %	15.06%	-6.64%	4.04%	2.72%	16.86%	-14.82%	-	-
Horiz. %	114.27%	99.31%	106.38%	102.25%	99.54%	85.18%	100.00%	-
Total Cost	1,042,242	951,556	900,760	847,604	798,150	811,056	732,826	6.04%
YoY %	9.53%	5.64%	6.27%	6.20%	-1.59%	10.68%	-	-
Horiz. %	142.22%	129.85%	122.92%	115.66%	108.91%	110.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	772,689	713,158	677,317	626,291	636,010	631,679	660,623	2.64%
YoY %	8.35%	5.29%	8.15%	-1.53%	0.69%	-4.38%	-	-
Horiz. %	116.96%	107.95%	102.53%	94.80%	96.27%	95.62%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	18,223	18,223	18,223	18,223	18,223	18,345	18,215	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.67%	0.71%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.71%	100.00%	-
Div Payout %	13.19%	12.64%	18.49%	24.68%	25.39%	23.44%	22.06%	-
YoY %	4.35%	-31.64%	-25.08%	-2.80%	8.32%	6.26%	-	-
Horiz. %	59.79%	57.30%	83.82%	111.88%	115.10%	106.26%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	772,689	713,158	677,317	626,291	636,010	631,679	660,623	2.64%
YoY %	8.35%	5.29%	8.15%	-1.53%	0.69%	-4.38%	-	-
Horiz. %	116.96%	107.95%	102.53%	94.80%	96.27%	95.62%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	61,150	60,719	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.66%	0.71%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.71%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.71%	13.16%	9.86%	8.01%	8.25%	8.80%	10.13%	-
YoY %	-11.02%	33.47%	23.10%	-2.91%	-6.25%	-13.13%	-	-
Horiz. %	115.60%	129.91%	97.33%	79.07%	81.44%	86.87%	100.00%	-
ROE	17.88%	20.22%	14.55%	11.79%	11.29%	12.39%	12.50%	-
YoY %	-11.57%	38.97%	23.41%	4.43%	-8.88%	-0.88%	-	-
Horiz. %	143.04%	161.76%	116.40%	94.32%	90.32%	99.12%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,943.20	1,803.81	1,645.09	1,516.90	1,432.08	1,454.34	1,342.91	6.34%
YoY %	7.73%	9.65%	8.45%	5.92%	-1.53%	8.30%	-	-
Horiz. %	144.70%	134.32%	122.50%	112.96%	106.64%	108.30%	100.00%	-
EPS	228.00	238.00	162.00	122.00	118.00	128.00	136.00	8.98%
YoY %	-4.20%	46.91%	32.79%	3.39%	-7.81%	-5.88%	-	-
Horiz. %	167.65%	175.00%	119.12%	89.71%	86.76%	94.12%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	30.00	30.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	12.72	11.74	11.15	10.31	10.47	10.33	10.88	2.63%
YoY %	8.35%	5.29%	8.15%	-1.53%	1.36%	-5.06%	-	-
Horiz. %	116.91%	107.90%	102.48%	94.76%	96.23%	94.94%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,943.20	1,803.82	1,645.10	1,516.91	1,432.09	1,464.02	1,342.32	6.35%
YoY %	7.73%	9.65%	8.45%	5.92%	-2.18%	9.07%	-	-
Horiz. %	144.76%	134.38%	122.56%	113.01%	106.69%	109.07%	100.00%	-
EPS	227.46	237.36	162.26	121.58	118.17	128.85	135.94	8.94%
YoY %	-4.17%	46.28%	33.46%	2.89%	-8.29%	-5.22%	-	-
Horiz. %	167.32%	174.61%	119.36%	89.44%	86.93%	94.78%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	30.20	29.99	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.66%	0.70%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.03%	100.70%	100.00%	-
NAPS	12.72	11.74	11.15	10.31	10.47	10.3987	10.8752	2.64%
YoY %	8.35%	5.29%	8.15%	-1.53%	0.69%	-4.38%	-	-
Horiz. %	116.96%	107.95%	102.53%	94.80%	96.27%	95.62%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	36.00	20.80	20.00	22.90	22.00	19.50	19.56	-
P/RPS	1.85	1.15	1.22	1.51	1.54	1.34	1.46	4.02%
YoY %	60.87%	-5.74%	-19.21%	-1.95%	14.93%	-8.22%	-	-
Horiz. %	126.71%	78.77%	83.56%	103.42%	105.48%	91.78%	100.00%	-
P/EPS	15.83	8.76	12.33	18.84	18.62	15.23	14.38	1.61%
YoY %	80.71%	-28.95%	-34.55%	1.18%	22.26%	5.91%	-	-
Horiz. %	110.08%	60.92%	85.74%	131.02%	129.49%	105.91%	100.00%	-
EY	6.32	11.41	8.11	5.31	5.37	6.56	6.95	-1.56%
YoY %	-44.61%	40.69%	52.73%	-1.12%	-18.14%	-5.61%	-	-
Horiz. %	90.94%	164.17%	116.69%	76.40%	77.27%	94.39%	100.00%	-
DY	0.83	1.44	1.50	1.31	1.36	1.54	1.53	-9.68%
YoY %	-42.36%	-4.00%	14.50%	-3.68%	-11.69%	0.65%	-	-
Horiz. %	54.25%	94.12%	98.04%	85.62%	88.89%	100.65%	100.00%	-
P/NAPS	2.83	1.77	1.79	2.22	2.10	1.89	1.80	7.82%
YoY %	59.89%	-1.12%	-19.37%	5.71%	11.11%	5.00%	-	-
Horiz. %	157.22%	98.33%	99.44%	123.33%	116.67%	105.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	27/11/15	28/11/14	28/11/13	28/11/12	25/11/11	29/11/10	-
Price	34.58	22.56	18.30	22.66	20.20	19.78	18.60	-
P/RPS	1.78	1.25	1.11	1.49	1.41	1.36	1.39	4.20%
YoY %	42.40%	12.61%	-25.50%	5.67%	3.68%	-2.16%	-	-
Horiz. %	128.06%	89.93%	79.86%	107.19%	101.44%	97.84%	100.00%	-
P/EPS	15.20	9.50	11.28	18.64	17.09	15.45	13.68	1.76%
YoY %	60.00%	-15.78%	-39.48%	9.07%	10.61%	12.94%	-	-
Horiz. %	111.11%	69.44%	82.46%	136.26%	124.93%	112.94%	100.00%	-
EY	6.58	10.52	8.87	5.37	5.85	6.47	7.31	-1.73%
YoY %	-37.45%	18.60%	65.18%	-8.21%	-9.58%	-11.49%	-	-
Horiz. %	90.01%	143.91%	121.34%	73.46%	80.03%	88.51%	100.00%	-
DY	0.87	1.33	1.64	1.32	1.49	1.52	1.61	-9.74%
YoY %	-34.59%	-18.90%	24.24%	-11.41%	-1.97%	-5.59%	-	-
Horiz. %	54.04%	82.61%	101.86%	81.99%	92.55%	94.41%	100.00%	-
P/NAPS	2.72	1.92	1.64	2.20	1.93	1.91	1.71	8.03%
YoY %	41.67%	17.07%	-25.45%	13.99%	1.05%	11.70%	-	-
Horiz. %	159.06%	112.28%	95.91%	128.65%	112.87%	111.70%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-21 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-21 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-21 16:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-21 16:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

368

PTRANS

PERAK TRANSIT BERHAD

327

HLIND

HONG LEONG INDUSTRIES BHD

316

DNEX

DAGANG NEXCHANGE BERHAD

304

NOTION

NOTION VTEC BHD

276

PBBANK

PUBLIC BANK BHD

261

MAYBANK

MALAYAN BANKING BHD

258

TOPGLOV

TOP GLOVE CORPORATION BHD

252

YTLPOWR

YTL POWER INTERNATIONAL BHD

207

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More