[PANAMY] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -2.53%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 251,175 242,969 241,984 223,418 203,296 197,222 161,265 7.66%
PBT 33,860 32,284 33,213 25,975 33,165 27,170 18,738 10.35%
Tax -7,470 -7,346 -8,142 -6,169 -6,993 -5,166 -2,856 17.37%
NP 26,390 24,938 25,071 19,806 26,172 22,004 15,882 8.82%
-
NP to SH 26,390 24,938 25,071 19,806 26,172 22,004 15,882 8.82%
-
Tax Rate 22.06% 22.75% 24.51% 23.75% 21.09% 19.01% 15.24% -
Total Cost 224,785 218,031 216,913 203,612 177,124 175,218 145,383 7.52%
-
Net Worth 703,438 644,515 660,916 646,944 639,266 614,889 604,126 2.56%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 703,438 644,515 660,916 646,944 639,266 614,889 604,126 2.56%
NOSH 60,746 60,746 60,746 60,746 60,709 61,122 61,084 -0.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.51% 10.26% 10.36% 8.86% 12.87% 11.16% 9.85% -
ROE 3.75% 3.87% 3.79% 3.06% 4.09% 3.58% 2.63% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 413.48 399.98 398.35 367.79 334.87 322.67 264.00 7.76%
EPS 43.00 41.00 41.00 33.00 44.00 36.00 26.00 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.58 10.61 10.88 10.65 10.53 10.06 9.89 2.66%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 407.26 393.95 392.35 362.25 329.62 319.78 261.48 7.66%
EPS 42.79 40.43 40.65 32.11 42.44 35.68 25.75 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.4056 10.4502 10.7161 10.4896 10.3651 9.9698 9.7953 2.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.50 22.32 20.40 20.04 18.50 12.52 10.40 -
P/RPS 4.47 5.58 5.12 5.45 5.52 3.88 3.94 2.12%
P/EPS 42.58 54.37 49.43 61.46 42.91 34.78 40.00 1.04%
EY 2.35 1.84 2.02 1.63 2.33 2.88 2.50 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.10 1.88 1.88 1.76 1.24 1.05 7.26%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 -
Price 21.18 21.72 20.30 20.80 18.10 12.80 10.40 -
P/RPS 5.12 5.43 5.10 5.66 5.41 3.97 3.94 4.46%
P/EPS 48.75 52.91 49.19 63.79 41.99 35.56 40.00 3.35%
EY 2.05 1.89 2.03 1.57 2.38 2.81 2.50 -3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.05 1.87 1.95 1.72 1.27 1.05 9.69%

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