[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 69.85%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 837,005 750,838 703,698 676,950 668,082 610,998 525,970 8.04%
PBT 146,864 98,021 79,806 79,054 74,034 85,962 61,447 15.62%
Tax -36,174 -22,348 -17,941 -18,091 -15,092 -17,961 -11,950 20.26%
NP 110,690 75,673 61,865 60,963 58,942 68,001 49,497 14.34%
-
NP to SH 110,690 75,673 61,865 60,963 58,942 68,001 49,497 14.34%
-
Tax Rate 24.63% 22.80% 22.48% 22.88% 20.39% 20.89% 19.45% -
Total Cost 726,315 675,165 641,833 615,987 609,140 542,997 476,473 7.27%
-
Net Worth 752,035 703,438 644,515 660,916 646,944 639,330 614,740 3.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,107 9,166 -0.10%
Div Payout % 8.23% 12.04% 14.73% 14.95% 15.46% 13.39% 18.52% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 752,035 703,438 644,515 660,916 646,944 639,330 614,740 3.41%
NOSH 60,746 60,746 60,746 60,746 60,746 60,715 61,107 -0.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.22% 10.08% 8.79% 9.01% 8.82% 11.13% 9.41% -
ROE 14.72% 10.76% 9.60% 9.22% 9.11% 10.64% 8.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,377.88 1,236.03 1,158.43 1,114.39 1,099.80 1,006.33 860.73 8.15%
EPS 182.00 124.00 102.00 100.00 97.00 112.00 81.00 14.43%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 12.38 11.58 10.61 10.88 10.65 10.53 10.06 3.51%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,357.12 1,217.41 1,140.98 1,097.61 1,083.23 990.67 852.81 8.04%
EPS 179.47 122.70 100.31 98.85 95.57 110.26 80.25 14.34%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.86 -0.10%
NAPS 12.1935 11.4056 10.4502 10.7161 10.4896 10.3661 9.9674 3.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 24.28 18.50 22.32 20.40 20.04 18.50 12.52 -
P/RPS 1.76 1.50 1.93 1.83 1.82 1.84 1.45 3.28%
P/EPS 13.32 14.85 21.92 20.33 20.65 16.52 15.46 -2.45%
EY 7.50 6.73 4.56 4.92 4.84 6.05 6.47 2.49%
DY 0.62 0.81 0.67 0.74 0.75 0.81 1.20 -10.41%
P/NAPS 1.96 1.60 2.10 1.88 1.88 1.76 1.24 7.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 -
Price 25.20 21.18 21.72 20.30 20.80 18.10 12.80 -
P/RPS 1.83 1.71 1.87 1.82 1.89 1.80 1.49 3.48%
P/EPS 13.83 17.00 21.33 20.23 21.44 16.16 15.80 -2.19%
EY 7.23 5.88 4.69 4.94 4.66 6.19 6.33 2.23%
DY 0.60 0.71 0.69 0.74 0.72 0.83 1.17 -10.52%
P/NAPS 2.04 1.83 2.05 1.87 1.95 1.72 1.27 8.21%

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