[PANAMY] YoY 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- 30.48%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 292,418 280,665 249,155 241,490 225,301 222,849 202,161 6.33%
PBT 42,162 50,762 34,015 27,146 23,094 23,799 28,213 6.91%
Tax -11,379 -10,466 -7,930 -6,241 -5,193 -3,478 -6,216 10.59%
NP 30,783 40,296 26,085 20,905 17,901 20,321 21,997 5.75%
-
NP to SH 30,783 40,296 26,085 20,905 17,901 20,321 21,997 5.75%
-
Tax Rate 26.99% 20.62% 23.31% 22.99% 22.49% 14.61% 22.03% -
Total Cost 261,635 240,369 223,070 220,585 207,400 202,528 180,164 6.40%
-
Net Worth 772,689 713,158 677,317 626,291 636,010 636,108 664,798 2.53%
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 9,236 9,165 -0.09%
Div Payout % 29.60% 22.61% 34.93% 43.59% 50.90% 45.45% 41.67% -
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 772,689 713,158 677,317 626,291 636,010 636,108 664,798 2.53%
NOSH 60,746 60,746 60,746 60,746 60,746 61,578 61,102 -0.09%
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 10.53% 14.36% 10.47% 8.66% 7.95% 9.12% 10.88% -
ROE 3.98% 5.65% 3.85% 3.34% 2.81% 3.19% 3.31% -
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 481.38 462.03 410.16 397.54 370.89 361.89 330.85 6.44%
EPS 51.00 67.00 43.00 34.00 29.00 33.00 36.00 5.97%
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 481.38 462.03 410.16 397.54 370.89 366.86 332.80 6.33%
EPS 50.68 66.34 42.94 34.41 29.47 33.45 36.21 5.75%
DPS 15.00 15.00 15.00 15.00 15.00 15.21 15.09 -0.09%
NAPS 12.72 11.74 11.15 10.31 10.47 10.4717 10.9439 2.53%
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 7.48 4.50 4.88 5.76 5.93 5.39 5.91 4.00%
P/EPS 71.04 31.36 46.58 66.54 74.66 59.09 54.33 4.56%
EY 1.41 3.19 2.15 1.50 1.34 1.69 1.84 -4.33%
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 7.18 4.88 4.46 5.70 5.45 5.47 5.62 4.16%
P/EPS 68.24 34.01 42.62 65.85 68.55 59.94 51.67 4.74%
EY 1.47 2.94 2.35 1.52 1.46 1.67 1.94 -4.51%
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