[PANAMY] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 8.88%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,153,021 1,117,317 947,719 930,480 874,219 813,684 777,682 6.77%
PBT 158,519 193,757 140,942 114,969 92,559 83,698 101,482 7.70%
Tax -30,128 -40,352 -32,804 -27,008 -19,434 -18,115 -19,820 7.22%
NP 128,391 153,405 108,138 87,961 73,125 65,583 81,662 7.82%
-
NP to SH 128,391 153,405 108,138 87,961 73,125 65,583 81,662 7.82%
-
Tax Rate 19.01% 20.83% 23.27% 23.49% 21.00% 21.64% 19.53% -
Total Cost 1,024,630 963,912 839,581 842,519 801,094 748,101 696,020 6.65%
-
Net Worth 861,378 817,641 750,213 686,429 683,999 665,776 665,808 4.38%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 71,072 84,436 9,111 9,111 114,202 9,236 88,671 -3.61%
Div Payout % 55.36% 55.04% 8.43% 10.36% 156.17% 14.08% 108.58% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 861,378 817,641 750,213 686,429 683,999 665,776 665,808 4.38%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,693 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.14% 13.73% 11.41% 9.45% 8.36% 8.06% 10.50% -
ROE 14.91% 18.76% 14.41% 12.81% 10.69% 9.85% 12.27% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,898.10 1,839.33 1,560.13 1,531.76 1,439.14 1,339.49 1,281.33 6.76%
EPS 211.36 252.54 178.02 144.80 120.38 107.96 134.55 7.81%
DPS 117.00 139.00 15.00 15.00 188.00 15.00 145.00 -3.50%
NAPS 14.18 13.46 12.35 11.30 11.26 10.96 10.97 4.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,869.51 1,811.62 1,536.63 1,508.68 1,417.46 1,319.31 1,260.94 6.77%
EPS 208.17 248.73 175.34 142.62 118.57 106.34 132.41 7.82%
DPS 115.24 136.91 14.77 14.77 185.17 14.98 143.77 -3.61%
NAPS 13.9664 13.2573 12.164 11.1298 11.0904 10.7949 10.7954 4.38%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 36.30 29.78 23.00 21.80 25.30 23.08 24.32 -
P/RPS 1.91 1.62 1.47 1.42 1.76 1.72 1.90 0.08%
P/EPS 17.17 11.79 12.92 15.06 21.02 21.38 18.08 -0.85%
EY 5.82 8.48 7.74 6.64 4.76 4.68 5.53 0.85%
DY 3.22 4.67 0.65 0.69 7.43 0.65 5.96 -9.74%
P/NAPS 2.56 2.21 1.86 1.93 2.25 2.11 2.22 2.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 24/08/15 21/08/14 21/08/13 15/08/12 15/08/11 -
Price 37.30 37.50 21.42 21.28 25.94 23.64 23.82 -
P/RPS 1.97 2.04 1.37 1.39 1.80 1.76 1.86 0.96%
P/EPS 17.65 14.85 12.03 14.70 21.55 21.90 17.70 -0.04%
EY 5.67 6.73 8.31 6.80 4.64 4.57 5.65 0.05%
DY 3.14 3.71 0.70 0.70 7.25 0.63 6.09 -10.44%
P/NAPS 2.63 2.79 1.73 1.88 2.30 2.16 2.17 3.25%

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