[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 2.37%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,095,744 1,068,828 931,020 1,001,117 999,326 1,002,032 899,211 14.07%
PBT 184,034 165,020 129,833 130,694 128,322 120,584 105,199 45.13%
Tax -39,846 -37,828 -30,295 -29,797 -29,756 -27,792 -24,414 38.58%
NP 144,188 127,192 99,538 100,897 98,566 92,792 80,785 47.08%
-
NP to SH 144,188 127,192 99,538 100,897 98,566 92,792 80,785 47.08%
-
Tax Rate 21.65% 22.92% 23.33% 22.80% 23.19% 23.05% 23.21% -
Total Cost 951,556 941,636 831,482 900,220 900,760 909,240 818,426 10.55%
-
Net Worth 713,158 750,213 718,625 703,438 677,317 686,429 663,346 4.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 18,223 - 9,111 12,149 18,223 - 9,111 58.67%
Div Payout % 12.64% - 9.15% 12.04% 18.49% - 11.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 713,158 750,213 718,625 703,438 677,317 686,429 663,346 4.94%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.16% 11.90% 10.69% 10.08% 9.86% 9.26% 8.98% -
ROE 20.22% 16.95% 13.85% 14.34% 14.55% 13.52% 12.18% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,803.81 1,759.50 1,532.64 1,648.04 1,645.09 1,649.54 1,480.28 14.07%
EPS 238.00 208.00 164.00 165.33 162.00 152.00 133.00 47.34%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 15.00 58.67%
NAPS 11.74 12.35 11.83 11.58 11.15 11.30 10.92 4.94%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,803.82 1,759.51 1,532.65 1,648.04 1,645.10 1,649.55 1,480.29 14.07%
EPS 237.36 209.38 163.86 166.10 162.26 152.75 132.99 47.08%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 15.00 58.67%
NAPS 11.74 12.35 11.83 11.58 11.15 11.30 10.92 4.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 20.80 23.00 23.20 18.50 20.00 21.80 21.94 -
P/RPS 1.15 1.31 1.51 1.12 1.22 1.32 1.48 -15.46%
P/EPS 8.76 10.98 14.16 11.14 12.33 14.27 16.50 -34.40%
EY 11.41 9.10 7.06 8.98 8.11 7.01 6.06 52.41%
DY 1.44 0.00 0.65 1.08 1.50 0.00 0.68 64.83%
P/NAPS 1.77 1.86 1.96 1.60 1.79 1.93 2.01 -8.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 -
Price 22.56 21.42 21.80 21.18 18.30 21.28 22.68 -
P/RPS 1.25 1.22 1.42 1.29 1.11 1.29 1.53 -12.59%
P/EPS 9.50 10.23 13.30 12.75 11.28 13.93 17.05 -32.26%
EY 10.52 9.78 7.52 7.84 8.87 7.18 5.86 47.65%
DY 1.33 0.00 0.69 0.94 1.64 0.00 0.66 59.47%
P/NAPS 1.92 1.73 1.84 1.83 1.64 1.88 2.08 -5.19%

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