[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 23.18%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 703,698 460,729 219,239 864,645 676,950 434,967 209,666 123.67%
PBT 79,806 47,522 20,376 94,930 79,054 45,841 22,747 130.36%
Tax -17,941 -10,595 -4,354 -19,836 -18,091 -9,949 -4,756 141.74%
NP 61,865 36,927 16,022 75,094 60,963 35,892 17,991 127.30%
-
NP to SH 61,865 36,927 16,022 75,094 60,963 35,892 17,991 127.30%
-
Tax Rate 22.48% 22.29% 21.37% 20.90% 22.88% 21.70% 20.91% -
Total Cost 641,833 423,802 203,217 789,551 615,987 399,075 191,675 123.33%
-
Net Worth 644,515 626,291 683,999 668,206 660,916 636,010 665,776 -2.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,111 9,111 - 114,202 9,111 9,111 - -
Div Payout % 14.73% 24.68% - 152.08% 14.95% 25.39% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 644,515 626,291 683,999 668,206 660,916 636,010 665,776 -2.13%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.79% 8.01% 7.31% 8.68% 9.01% 8.25% 8.58% -
ROE 9.60% 5.90% 2.34% 11.24% 9.22% 5.64% 2.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,158.43 758.45 360.91 1,423.38 1,114.39 716.04 345.15 123.67%
EPS 102.00 61.00 26.00 124.00 100.00 59.00 30.00 125.60%
DPS 15.00 15.00 0.00 188.00 15.00 15.00 0.00 -
NAPS 10.61 10.31 11.26 11.00 10.88 10.47 10.96 -2.13%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,158.43 758.45 360.91 1,423.38 1,114.40 716.04 345.15 123.67%
EPS 101.84 60.79 26.38 123.62 100.36 59.09 29.62 127.28%
DPS 15.00 15.00 0.00 188.00 15.00 15.00 0.00 -
NAPS 10.61 10.31 11.26 11.00 10.88 10.47 10.96 -2.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 22.32 22.90 25.30 21.78 20.40 22.00 23.08 -
P/RPS 1.93 3.02 7.01 1.53 1.83 3.07 6.69 -56.24%
P/EPS 21.92 37.67 95.92 17.62 20.33 37.23 77.93 -56.97%
EY 4.56 2.65 1.04 5.68 4.92 2.69 1.28 132.71%
DY 0.67 0.66 0.00 8.63 0.74 0.68 0.00 -
P/NAPS 2.10 2.22 2.25 1.98 1.88 2.10 2.11 -0.31%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 21/08/13 30/05/13 27/02/13 28/11/12 15/08/12 -
Price 21.72 22.66 25.94 25.12 20.30 20.20 23.64 -
P/RPS 1.87 2.99 7.19 1.76 1.82 2.82 6.85 -57.81%
P/EPS 21.33 37.28 98.35 20.32 20.23 34.19 79.82 -58.41%
EY 4.69 2.68 1.02 4.92 4.94 2.93 1.25 140.87%
DY 0.69 0.66 0.00 7.48 0.74 0.74 0.00 -
P/NAPS 2.05 2.20 2.30 2.28 1.87 1.93 2.16 -3.41%

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