[PANAMY] YoY Cumulative 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- 130.48%
YoY- 2.88%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 590,207 547,872 499,663 460,729 434,967 444,664 407,702 6.35%
PBT 92,002 92,017 64,161 47,522 45,841 48,059 52,797 9.68%
Tax -22,916 -19,923 -14,878 -10,595 -9,949 -8,923 -11,508 12.15%
NP 69,086 72,094 49,283 36,927 35,892 39,136 41,289 8.94%
-
NP to SH 69,086 72,094 49,283 36,927 35,892 39,136 41,289 8.94%
-
Tax Rate 24.91% 21.65% 23.19% 22.29% 21.70% 18.57% 21.80% -
Total Cost 521,121 475,778 450,380 423,802 399,075 405,528 366,413 6.04%
-
Net Worth 772,689 713,158 677,317 626,291 636,010 631,679 660,623 2.64%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,172 9,107 0.00%
Div Payout % 13.19% 12.64% 18.49% 24.68% 25.39% 23.44% 22.06% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 772,689 713,158 677,317 626,291 636,010 631,679 660,623 2.64%
NOSH 60,746 60,746 60,746 60,746 60,746 61,150 60,719 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.71% 13.16% 9.86% 8.01% 8.25% 8.80% 10.13% -
ROE 8.94% 10.11% 7.28% 5.90% 5.64% 6.20% 6.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 971.60 901.91 822.54 758.45 716.04 727.17 671.46 6.34%
EPS 114.00 119.00 81.00 61.00 59.00 64.00 68.00 8.98%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.72 11.74 11.15 10.31 10.47 10.33 10.88 2.63%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 956.96 888.32 810.15 747.03 705.26 720.98 661.05 6.35%
EPS 112.02 116.89 79.91 59.87 58.20 63.46 66.95 8.94%
DPS 14.77 14.77 14.77 14.77 14.77 14.87 14.77 0.00%
NAPS 12.5284 11.5632 10.982 10.1547 10.3123 10.2421 10.7114 2.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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 3.71 2.31 2.43 3.02 3.07 2.68 2.91 4.12%
P/EPS 31.65 17.53 24.65 37.67 37.23 30.47 28.76 1.60%
EY 3.16 5.71 4.06 2.65 2.69 3.28 3.48 -1.59%
DY 0.42 0.72 0.75 0.66 0.68 0.77 0.77 -9.60%
P/NAPS 2.83 1.77 1.79 2.22 2.10 1.89 1.80 7.82%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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 3.56 2.50 2.22 2.99 2.82 2.72 2.77 4.26%
P/EPS 30.41 19.01 22.56 37.28 34.19 30.91 27.35 1.78%
EY 3.29 5.26 4.43 2.68 2.93 3.24 3.66 -1.75%
DY 0.43 0.66 0.82 0.66 0.74 0.76 0.81 -10.00%
P/NAPS 2.72 1.92 1.64 2.20 1.93 1.91 1.71 8.03%

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