[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -1.35%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,116,006 1,095,744 1,068,828 931,020 1,001,117 999,326 1,002,032 7.42%
PBT 195,818 184,034 165,020 129,833 130,694 128,322 120,584 38.03%
Tax -48,232 -39,846 -37,828 -30,295 -29,797 -29,756 -27,792 44.26%
NP 147,586 144,188 127,192 99,538 100,897 98,566 92,792 36.14%
-
NP to SH 147,586 144,188 127,192 99,538 100,897 98,566 92,792 36.14%
-
Tax Rate 24.63% 21.65% 22.92% 23.33% 22.80% 23.19% 23.05% -
Total Cost 968,420 951,556 941,636 831,482 900,220 900,760 909,240 4.28%
-
Net Worth 752,035 713,158 750,213 718,625 703,438 677,317 686,429 6.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,149 18,223 - 9,111 12,149 18,223 - -
Div Payout % 8.23% 12.64% - 9.15% 12.04% 18.49% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 752,035 713,158 750,213 718,625 703,438 677,317 686,429 6.25%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.22% 13.16% 11.90% 10.69% 10.08% 9.86% 9.26% -
ROE 19.62% 20.22% 16.95% 13.85% 14.34% 14.55% 13.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,837.17 1,803.81 1,759.50 1,532.64 1,648.04 1,645.09 1,649.54 7.42%
EPS 242.67 238.00 208.00 164.00 165.33 162.00 152.00 36.48%
DPS 20.00 30.00 0.00 15.00 20.00 30.00 0.00 -
NAPS 12.38 11.74 12.35 11.83 11.58 11.15 11.30 6.25%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,837.18 1,803.82 1,759.51 1,532.65 1,648.04 1,645.10 1,649.55 7.42%
EPS 242.96 237.36 209.38 163.86 166.10 162.26 152.75 36.14%
DPS 20.00 30.00 0.00 15.00 20.00 30.00 0.00 -
NAPS 12.38 11.74 12.35 11.83 11.58 11.15 11.30 6.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 24.28 20.80 23.00 23.20 18.50 20.00 21.80 -
P/RPS 1.32 1.15 1.31 1.51 1.12 1.22 1.32 0.00%
P/EPS 9.99 8.76 10.98 14.16 11.14 12.33 14.27 -21.10%
EY 10.01 11.41 9.10 7.06 8.98 8.11 7.01 26.72%
DY 0.82 1.44 0.00 0.65 1.08 1.50 0.00 -
P/NAPS 1.96 1.77 1.86 1.96 1.60 1.79 1.93 1.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 -
Price 25.20 22.56 21.42 21.80 21.18 18.30 21.28 -
P/RPS 1.37 1.25 1.22 1.42 1.29 1.11 1.29 4.08%
P/EPS 10.37 9.50 10.23 13.30 12.75 11.28 13.93 -17.81%
EY 9.64 10.52 9.78 7.52 7.84 8.87 7.18 21.63%
DY 0.79 1.33 0.00 0.69 0.94 1.64 0.00 -
P/NAPS 2.04 1.92 1.73 1.84 1.83 1.64 1.88 5.58%

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