[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 67.53%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 875,650 837,005 750,838 703,698 676,950 668,082 610,998 6.17%
PBT 131,739 146,864 98,021 79,806 79,054 74,034 85,962 7.36%
Tax -31,386 -36,174 -22,348 -17,941 -18,091 -15,092 -17,961 9.73%
NP 100,353 110,690 75,673 61,865 60,963 58,942 68,001 6.69%
-
NP to SH 100,353 110,690 75,673 61,865 60,963 58,942 68,001 6.69%
-
Tax Rate 23.82% 24.63% 22.80% 22.48% 22.88% 20.39% 20.89% -
Total Cost 775,297 726,315 675,165 641,833 615,987 609,140 542,997 6.10%
-
Net Worth 804,277 752,035 703,438 644,515 660,916 646,944 639,330 3.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,107 0.00%
Div Payout % 9.08% 8.23% 12.04% 14.73% 14.95% 15.46% 13.39% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 804,277 752,035 703,438 644,515 660,916 646,944 639,330 3.89%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,715 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.46% 13.22% 10.08% 8.79% 9.01% 8.82% 11.13% -
ROE 12.48% 14.72% 10.76% 9.60% 9.22% 9.11% 10.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,441.49 1,377.88 1,236.03 1,158.43 1,114.39 1,099.80 1,006.33 6.16%
EPS 165.00 182.00 124.00 102.00 100.00 97.00 112.00 6.66%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 13.24 12.38 11.58 10.61 10.88 10.65 10.53 3.88%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,419.78 1,357.12 1,217.41 1,140.98 1,097.61 1,083.23 990.67 6.17%
EPS 162.71 179.47 122.70 100.31 98.85 95.57 110.26 6.69%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 13.0406 12.1935 11.4056 10.4502 10.7161 10.4896 10.3661 3.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 30.68 24.28 18.50 22.32 20.40 20.04 18.50 -
P/RPS 2.13 1.76 1.50 1.93 1.83 1.82 1.84 2.46%
P/EPS 18.57 13.32 14.85 21.92 20.33 20.65 16.52 1.96%
EY 5.38 7.50 6.73 4.56 4.92 4.84 6.05 -1.93%
DY 0.49 0.62 0.81 0.67 0.74 0.75 0.81 -8.02%
P/NAPS 2.32 1.96 1.60 2.10 1.88 1.88 1.76 4.70%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 22/02/12 10/02/11 -
Price 32.38 25.20 21.18 21.72 20.30 20.80 18.10 -
P/RPS 2.25 1.83 1.71 1.87 1.82 1.89 1.80 3.78%
P/EPS 19.60 13.83 17.00 21.33 20.23 21.44 16.16 3.26%
EY 5.10 7.23 5.88 4.69 4.94 4.66 6.19 -3.17%
DY 0.46 0.60 0.71 0.69 0.74 0.72 0.83 -9.36%
P/NAPS 2.45 2.04 1.83 2.05 1.87 1.95 1.72 6.06%

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