[PANAMY] YoY Cumulative 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- -72.91%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 267,207 250,508 219,239 209,666 221,816 205,541 155,931 9.38%
PBT 41,255 30,146 20,376 22,747 24,260 24,584 14,917 18.46%
Tax -9,457 -6,948 -4,354 -4,756 -5,445 -5,292 -3,015 20.97%
NP 31,798 23,198 16,022 17,991 18,815 19,292 11,902 17.78%
-
NP to SH 31,798 23,198 16,022 17,991 18,815 19,292 11,902 17.78%
-
Tax Rate 22.92% 23.05% 21.37% 20.91% 22.44% 21.53% 20.21% -
Total Cost 235,409 227,310 203,217 191,675 203,001 186,249 144,029 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 4.24% 3.38% 2.34% 2.70% 2.83% 3.04% 1.98% -
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 439.88 412.39 360.91 345.15 365.47 340.93 262.02 9.01%
EPS 52.00 38.00 26.00 30.00 31.00 32.00 20.00 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 433.25 406.17 355.47 339.95 359.65 333.26 252.83 9.38%
EPS 51.56 37.61 25.98 29.17 30.51 31.28 19.30 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 5.23 5.29 7.01 6.69 6.65 5.27 4.54 2.38%
P/EPS 43.94 57.09 95.92 77.93 78.45 56.19 59.50 -4.92%
EY 2.28 1.75 1.04 1.28 1.27 1.78 1.68 5.21%
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 4.87 5.16 7.19 6.85 6.52 5.71 4.89 -0.06%
P/EPS 40.92 55.72 98.35 79.82 76.84 60.88 64.00 -7.18%
EY 2.44 1.79 1.02 1.25 1.30 1.64 1.56 7.73%
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