[PANAMY] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 33.24%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 249,730 289,133 280,665 267,207 180,182 251,175 249,155 0.15%
PBT 38,308 54,847 50,762 41,255 31,812 33,860 34,015 8.23%
Tax -2,098 -16,251 -10,466 -9,457 -7,947 -7,470 -7,930 -58.75%
NP 36,210 38,596 40,296 31,798 23,865 26,390 26,085 24.41%
-
NP to SH 36,210 38,596 40,296 31,798 23,865 26,390 26,085 24.41%
-
Tax Rate 5.48% 29.63% 20.62% 22.92% 24.98% 22.06% 23.31% -
Total Cost 213,520 250,537 240,369 235,409 156,317 224,785 223,070 -2.87%
-
Net Worth 779,371 752,035 713,158 750,213 718,625 703,438 677,317 9.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 75,325 - 9,111 - - - 9,111 308.34%
Div Payout % 208.02% - 22.61% - - - 34.93% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 779,371 752,035 713,158 750,213 718,625 703,438 677,317 9.79%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.50% 13.35% 14.36% 11.90% 13.24% 10.51% 10.47% -
ROE 4.65% 5.13% 5.65% 4.24% 3.32% 3.75% 3.85% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 411.11 475.97 462.03 439.88 296.62 413.48 410.16 0.15%
EPS 60.00 63.00 67.00 52.00 40.00 43.00 43.00 24.84%
DPS 124.00 0.00 15.00 0.00 0.00 0.00 15.00 308.31%
NAPS 12.83 12.38 11.74 12.35 11.83 11.58 11.15 9.79%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 404.91 468.80 455.07 433.25 292.15 407.26 403.98 0.15%
EPS 58.71 62.58 65.34 51.56 38.69 42.79 42.29 24.42%
DPS 122.13 0.00 14.77 0.00 0.00 0.00 14.77 308.38%
NAPS 12.6367 12.1935 11.5632 12.164 11.6518 11.4056 10.982 9.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 29.68 24.28 20.80 23.00 23.20 18.50 20.00 -
P/RPS 7.22 5.10 4.50 5.23 7.82 4.47 4.88 29.80%
P/EPS 49.79 38.21 31.36 43.94 59.05 42.58 46.58 4.53%
EY 2.01 2.62 3.19 2.28 1.69 2.35 2.15 -4.38%
DY 4.18 0.00 0.72 0.00 0.00 0.00 0.75 214.01%
P/NAPS 2.31 1.96 1.77 1.86 1.96 1.60 1.79 18.51%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 -
Price 29.70 25.20 22.56 21.42 21.80 21.18 18.30 -
P/RPS 7.22 5.29 4.88 4.87 7.35 5.12 4.46 37.82%
P/EPS 49.82 39.66 34.01 40.92 55.49 48.75 42.62 10.95%
EY 2.01 2.52 2.94 2.44 1.80 2.05 2.35 -9.88%
DY 4.18 0.00 0.66 0.00 0.00 0.00 0.82 195.89%
P/NAPS 2.31 2.04 1.92 1.73 1.84 1.83 1.64 25.62%

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