[PANAMY] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -43.64%
YoY- 89.3%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 249,730 180,182 195,513 187,695 157,751 150,409 153,793 8.40%
PBT 38,308 31,812 25,393 15,876 11,177 15,844 17,872 13.53%
Tax -2,098 -7,947 -6,473 -1,745 -3,712 -1,166 -2,519 -2.99%
NP 36,210 23,865 18,920 14,131 7,465 14,678 15,353 15.35%
-
NP to SH 36,210 23,865 18,920 14,131 7,465 14,678 15,353 15.35%
-
Tax Rate 5.48% 24.98% 25.49% 10.99% 33.21% 7.36% 14.09% -
Total Cost 213,520 156,317 176,593 173,564 150,286 135,731 138,440 7.48%
-
Net Worth 779,371 718,625 663,346 668,206 647,552 651,947 626,402 3.70%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 75,325 - - 105,090 - 79,505 64,482 2.62%
Div Payout % 208.02% - - 743.69% - 541.67% 420.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 779,371 718,625 663,346 668,206 647,552 651,947 626,402 3.70%
NOSH 60,746 60,746 60,746 60,746 60,746 61,158 61,412 -0.18%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.50% 13.24% 9.68% 7.53% 4.73% 9.76% 9.98% -
ROE 4.65% 3.32% 2.85% 2.11% 1.15% 2.25% 2.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 411.11 296.62 321.85 308.98 259.69 245.93 250.43 8.60%
EPS 60.00 40.00 31.00 23.00 12.00 24.00 25.00 15.69%
DPS 124.00 0.00 0.00 173.00 0.00 130.00 105.00 2.80%
NAPS 12.83 11.83 10.92 11.00 10.66 10.66 10.20 3.89%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 404.91 292.15 317.01 304.33 255.78 243.87 249.36 8.40%
EPS 58.71 38.69 30.68 22.91 12.10 23.80 24.89 15.36%
DPS 122.13 0.00 0.00 170.39 0.00 128.91 104.55 2.62%
NAPS 12.6367 11.6518 10.7555 10.8343 10.4994 10.5707 10.1565 3.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 29.68 23.20 21.94 21.78 22.00 21.50 14.60 -
P/RPS 7.22 7.82 6.82 7.05 8.47 8.74 5.83 3.62%
P/EPS 49.79 59.05 70.44 93.63 179.02 89.58 58.40 -2.62%
EY 2.01 1.69 1.42 1.07 0.56 1.12 1.71 2.72%
DY 4.18 0.00 0.00 7.94 0.00 6.05 7.19 -8.63%
P/NAPS 2.31 1.96 2.01 1.98 2.06 2.02 1.43 8.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 30/05/14 30/05/13 30/05/12 25/05/11 20/05/10 -
Price 29.70 21.80 22.68 25.12 23.00 23.50 16.74 -
P/RPS 7.22 7.35 7.05 8.13 8.86 9.56 6.68 1.30%
P/EPS 49.82 55.49 72.82 107.99 187.16 97.92 66.96 -4.80%
EY 2.01 1.80 1.37 0.93 0.53 1.02 1.49 5.11%
DY 4.18 0.00 0.00 6.89 0.00 5.53 6.27 -6.52%
P/NAPS 2.31 1.84 2.08 2.28 2.16 2.20 1.64 5.86%

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