[PANAMY] QoQ Cumulative 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- 53.55%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 547,872 267,207 931,020 750,838 499,663 250,508 899,211 -28.10%
PBT 92,017 41,255 129,833 98,021 64,161 30,146 105,199 -8.53%
Tax -19,923 -9,457 -30,295 -22,348 -14,878 -6,948 -24,414 -12.66%
NP 72,094 31,798 99,538 75,673 49,283 23,198 80,785 -7.30%
-
NP to SH 72,094 31,798 99,538 75,673 49,283 23,198 80,785 -7.30%
-
Tax Rate 21.65% 22.92% 23.33% 22.80% 23.19% 23.05% 23.21% -
Total Cost 475,778 235,409 831,482 675,165 450,380 227,310 818,426 -30.32%
-
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 9,111 - 9,111 9,111 9,111 - 9,111 0.00%
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 10.11% 4.24% 13.85% 10.76% 7.28% 3.38% 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 901.91 439.88 1,532.64 1,236.03 822.54 412.39 1,480.28 -28.10%
EPS 119.00 52.00 164.00 124.00 81.00 38.00 133.00 -7.14%
DPS 15.00 0.00 15.00 15.00 15.00 0.00 15.00 0.00%
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 888.32 433.25 1,509.56 1,217.41 810.15 406.17 1,457.98 -28.10%
EPS 116.89 51.56 161.39 122.70 79.91 37.61 130.99 -7.30%
DPS 14.77 0.00 14.77 14.77 14.77 0.00 14.77 0.00%
NAPS 11.5632 12.164 11.6518 11.4056 10.982 11.1298 10.7555 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 2.31 5.23 1.51 1.50 2.43 5.29 1.48 34.51%
P/EPS 17.53 43.94 14.16 14.85 24.65 57.09 16.50 4.11%
EY 5.71 2.28 7.06 6.73 4.06 1.75 6.06 -3.88%
DY 0.72 0.00 0.65 0.81 0.75 0.00 0.68 3.88%
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 2.50 4.87 1.42 1.71 2.22 5.16 1.53 38.68%
P/EPS 19.01 40.92 13.30 17.00 22.56 55.72 17.05 7.51%
EY 5.26 2.44 7.52 5.88 4.43 1.79 5.86 -6.94%
DY 0.66 0.00 0.69 0.71 0.82 0.00 0.66 0.00%
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