[PANAMY] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -9.8%
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 931,020 899,211 864,646 825,834 761,407 679,764 600,867 7.56%
PBT 129,833 105,199 94,930 85,211 101,806 79,318 60,818 13.46%
Tax -30,295 -24,414 -19,836 -18,804 -19,667 -14,469 -11,043 18.30%
NP 99,538 80,785 75,094 66,407 82,139 64,849 49,775 12.23%
-
NP to SH 99,538 80,785 75,094 66,407 82,139 64,849 49,775 12.23%
-
Tax Rate 23.33% 23.21% 20.90% 22.07% 19.32% 18.24% 18.16% -
Total Cost 831,482 818,426 789,552 759,427 679,268 614,915 551,092 7.09%
-
Net Worth 718,625 663,346 668,206 647,552 651,947 626,402 599,522 3.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,111 9,111 114,202 9,236 88,671 73,836 63,624 -27.65%
Div Payout % 9.15% 11.28% 152.08% 13.91% 107.95% 113.86% 127.82% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 718,625 663,346 668,206 647,552 651,947 626,402 599,522 3.06%
NOSH 60,746 60,746 60,746 60,746 61,158 61,412 60,435 0.08%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.69% 8.98% 8.68% 8.04% 10.79% 9.54% 8.28% -
ROE 13.85% 12.18% 11.24% 10.26% 12.60% 10.35% 8.30% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,532.64 1,480.28 1,423.38 1,359.49 1,244.98 1,106.89 994.23 7.47%
EPS 163.86 132.99 123.62 109.32 134.31 105.60 82.36 12.14%
DPS 15.00 15.00 188.00 15.00 145.00 120.23 105.00 -27.68%
NAPS 11.83 10.92 11.00 10.66 10.66 10.20 9.92 2.97%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,509.56 1,457.98 1,401.94 1,339.01 1,234.55 1,102.17 974.25 7.56%
EPS 161.39 130.99 121.76 107.67 133.18 105.15 80.71 12.23%
DPS 14.77 14.77 185.17 14.98 143.77 119.72 103.16 -27.66%
NAPS 11.6518 10.7555 10.8343 10.4994 10.5707 10.1565 9.7207 3.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 23.20 21.94 21.78 22.00 21.50 14.60 10.50 -
P/RPS 1.51 1.48 1.53 1.62 1.73 1.32 1.06 6.07%
P/EPS 14.16 16.50 17.62 20.12 16.01 13.83 12.75 1.76%
EY 7.06 6.06 5.68 4.97 6.25 7.23 7.84 -1.73%
DY 0.65 0.68 8.63 0.68 6.74 8.24 10.00 -36.57%
P/NAPS 1.96 2.01 1.98 2.06 2.02 1.43 1.06 10.78%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 30/05/13 30/05/12 25/05/11 20/05/10 27/05/09 -
Price 21.80 22.68 25.12 23.00 23.50 16.74 11.20 -
P/RPS 1.42 1.53 1.76 1.69 1.89 1.51 1.13 3.87%
P/EPS 13.30 17.05 20.32 21.04 17.50 15.85 13.60 -0.37%
EY 7.52 5.86 4.92 4.75 5.72 6.31 7.35 0.38%
DY 0.69 0.66 7.48 0.65 6.17 7.18 9.38 -35.25%
P/NAPS 1.84 2.08 2.28 2.16 2.20 1.64 1.13 8.46%

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