[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 6.22%
YoY- 33.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,068,828 931,020 1,001,117 999,326 1,002,032 899,211 938,264 9.10%
PBT 165,020 129,833 130,694 128,322 120,584 105,199 106,408 34.08%
Tax -37,828 -30,295 -29,797 -29,756 -27,792 -24,414 -23,921 35.84%
NP 127,192 99,538 100,897 98,566 92,792 80,785 82,486 33.57%
-
NP to SH 127,192 99,538 100,897 98,566 92,792 80,785 82,486 33.57%
-
Tax Rate 22.92% 23.33% 22.80% 23.19% 23.05% 23.21% 22.48% -
Total Cost 941,636 831,482 900,220 900,760 909,240 818,426 855,777 6.60%
-
Net Worth 750,213 718,625 703,438 677,317 686,429 663,346 644,515 10.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 9,111 12,149 18,223 - 9,111 12,149 -
Div Payout % - 9.15% 12.04% 18.49% - 11.28% 14.73% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 750,213 718,625 703,438 677,317 686,429 663,346 644,515 10.68%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.90% 10.69% 10.08% 9.86% 9.26% 8.98% 8.79% -
ROE 16.95% 13.85% 14.34% 14.55% 13.52% 12.18% 12.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,759.50 1,532.64 1,648.04 1,645.09 1,649.54 1,480.28 1,544.57 9.09%
EPS 208.00 164.00 165.33 162.00 152.00 133.00 136.00 32.84%
DPS 0.00 15.00 20.00 30.00 0.00 15.00 20.00 -
NAPS 12.35 11.83 11.58 11.15 11.30 10.92 10.61 10.68%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,733.00 1,509.56 1,623.21 1,620.31 1,624.70 1,457.98 1,521.30 9.10%
EPS 206.23 161.39 163.60 159.82 150.45 130.99 133.74 33.57%
DPS 0.00 14.77 19.70 29.55 0.00 14.77 19.70 -
NAPS 12.164 11.6518 11.4056 10.982 11.1298 10.7555 10.4502 10.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 23.00 23.20 18.50 20.00 21.80 21.94 22.32 -
P/RPS 1.31 1.51 1.12 1.22 1.32 1.48 1.45 -6.56%
P/EPS 10.98 14.16 11.14 12.33 14.27 16.50 16.44 -23.64%
EY 9.10 7.06 8.98 8.11 7.01 6.06 6.08 30.94%
DY 0.00 0.65 1.08 1.50 0.00 0.68 0.90 -
P/NAPS 1.86 1.96 1.60 1.79 1.93 2.01 2.10 -7.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 -
Price 21.42 21.80 21.18 18.30 21.28 22.68 21.72 -
P/RPS 1.22 1.42 1.29 1.11 1.29 1.53 1.41 -9.22%
P/EPS 10.23 13.30 12.75 11.28 13.93 17.05 16.00 -25.84%
EY 9.78 7.52 7.84 8.87 7.18 5.86 6.25 34.89%
DY 0.00 0.69 0.94 1.64 0.00 0.66 0.92 -
P/NAPS 1.73 1.84 1.83 1.64 1.88 2.08 2.05 -10.72%

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