[PANAMY] YoY 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- 19.29%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 285,443 289,133 251,175 242,969 241,984 223,418 203,296 5.81%
PBT 39,737 54,847 33,860 32,284 33,213 25,975 33,165 3.05%
Tax -8,470 -16,251 -7,470 -7,346 -8,142 -6,169 -6,993 3.24%
NP 31,267 38,596 26,390 24,938 25,071 19,806 26,172 3.00%
-
NP to SH 31,267 38,596 26,390 24,938 25,071 19,806 26,172 3.00%
-
Tax Rate 21.32% 29.63% 22.06% 22.75% 24.51% 23.75% 21.09% -
Total Cost 254,176 250,537 224,785 218,031 216,913 203,612 177,124 6.19%
-
Net Worth 804,277 752,035 703,438 644,515 660,916 646,944 639,266 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 - - - - - - - -
Div Payout % - - - - - - - -
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 804,277 752,035 703,438 644,515 660,916 646,944 639,266 3.89%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,709 0.01%
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 10.95% 13.35% 10.51% 10.26% 10.36% 8.86% 12.87% -
ROE 3.89% 5.13% 3.75% 3.87% 3.79% 3.06% 4.09% -
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 469.90 475.97 413.48 399.98 398.35 367.79 334.87 5.80%
EPS 51.00 63.00 43.00 41.00 41.00 33.00 44.00 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 462.82 468.80 407.26 393.95 392.35 362.25 329.62 5.81%
EPS 50.70 62.58 42.79 40.43 40.65 32.11 42.44 3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.0406 12.1935 11.4056 10.4502 10.7161 10.4896 10.3651 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 6.53 5.10 4.47 5.58 5.12 5.45 5.52 2.83%
P/EPS 59.61 38.21 42.58 54.37 49.43 61.46 42.91 5.62%
EY 1.68 2.62 2.35 1.84 2.02 1.63 2.33 -5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 6.89 5.29 5.12 5.43 5.10 5.66 5.41 4.10%
P/EPS 62.91 39.66 48.75 52.91 49.19 63.79 41.99 6.96%
EY 1.59 2.52 2.05 1.89 2.03 1.57 2.38 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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