[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 8.37%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 864,645 902,600 869,934 838,664 825,833 890,776 889,328 -1.85%
PBT 94,930 105,405 91,682 90,988 85,211 98,712 96,118 -0.82%
Tax -19,836 -24,121 -19,898 -19,024 -18,804 -20,122 -17,846 7.29%
NP 75,094 81,284 71,784 71,964 66,407 78,589 78,272 -2.72%
-
NP to SH 75,094 81,284 71,784 71,964 66,407 78,589 78,272 -2.72%
-
Tax Rate 20.90% 22.88% 21.70% 20.91% 22.07% 20.38% 18.57% -
Total Cost 789,551 821,316 798,150 766,700 759,426 812,186 811,056 -1.77%
-
Net Worth 668,206 660,916 636,010 665,776 647,552 646,944 631,679 3.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 114,202 12,149 18,223 - 9,111 12,149 18,345 238.02%
Div Payout % 152.08% 14.95% 25.39% - 13.72% 15.46% 23.44% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 668,206 660,916 636,010 665,776 647,552 646,944 631,679 3.81%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 61,150 -0.44%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.68% 9.01% 8.25% 8.58% 8.04% 8.82% 8.80% -
ROE 11.24% 12.30% 11.29% 10.81% 10.26% 12.15% 12.39% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,423.38 1,485.86 1,432.08 1,380.61 1,359.49 1,466.39 1,454.34 -1.42%
EPS 124.00 133.33 118.00 120.00 109.00 129.33 128.00 -2.09%
DPS 188.00 20.00 30.00 0.00 15.00 20.00 30.00 239.52%
NAPS 11.00 10.88 10.47 10.96 10.66 10.65 10.33 4.27%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,423.38 1,485.86 1,432.09 1,380.61 1,359.49 1,466.40 1,464.02 -1.85%
EPS 123.62 133.81 118.17 118.47 109.32 129.37 128.85 -2.72%
DPS 188.00 20.00 30.00 0.00 15.00 20.00 30.20 238.02%
NAPS 11.00 10.88 10.47 10.96 10.66 10.65 10.3987 3.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 21.78 20.40 22.00 23.08 22.00 20.04 19.50 -
P/RPS 1.53 1.37 1.54 1.67 1.62 1.37 1.34 9.23%
P/EPS 17.62 15.25 18.62 19.48 20.12 15.49 15.23 10.19%
EY 5.68 6.56 5.37 5.13 4.97 6.46 6.56 -9.14%
DY 8.63 0.98 1.36 0.00 0.68 1.00 1.54 215.16%
P/NAPS 1.98 1.88 2.10 2.11 2.06 1.88 1.89 3.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 15/08/12 30/05/12 22/02/12 25/11/11 -
Price 25.12 20.30 20.20 23.64 23.00 20.80 19.78 -
P/RPS 1.76 1.37 1.41 1.71 1.69 1.42 1.36 18.73%
P/EPS 20.32 15.17 17.09 19.95 21.04 16.08 15.45 20.02%
EY 4.92 6.59 5.85 5.01 4.75 6.22 6.47 -16.67%
DY 7.48 0.99 1.49 0.00 0.65 0.96 1.52 189.03%
P/NAPS 2.28 1.87 1.93 2.16 2.16 1.95 1.91 12.51%

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