[PANAMY] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 12.45%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 267,207 180,182 251,175 249,155 250,508 195,513 242,969 6.56%
PBT 41,255 31,812 33,860 34,015 30,146 25,393 32,284 17.81%
Tax -9,457 -7,947 -7,470 -7,930 -6,948 -6,473 -7,346 18.39%
NP 31,798 23,865 26,390 26,085 23,198 18,920 24,938 17.63%
-
NP to SH 31,798 23,865 26,390 26,085 23,198 18,920 24,938 17.63%
-
Tax Rate 22.92% 24.98% 22.06% 23.31% 23.05% 25.49% 22.75% -
Total Cost 235,409 156,317 224,785 223,070 227,310 176,593 218,031 5.26%
-
Net Worth 750,213 718,625 703,438 677,317 686,429 663,346 644,515 10.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 9,111 - - - -
Div Payout % - - - 34.93% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 750,213 718,625 703,438 677,317 686,429 663,346 644,515 10.68%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.90% 13.24% 10.51% 10.47% 9.26% 9.68% 10.26% -
ROE 4.24% 3.32% 3.75% 3.85% 3.38% 2.85% 3.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 439.88 296.62 413.48 410.16 412.39 321.85 399.98 6.56%
EPS 52.00 40.00 43.00 43.00 38.00 31.00 41.00 17.22%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 12.35 11.83 11.58 11.15 11.30 10.92 10.61 10.68%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 433.25 292.15 407.26 403.98 406.17 317.01 393.95 6.56%
EPS 51.56 38.69 42.79 42.29 37.61 30.68 40.43 17.65%
DPS 0.00 0.00 0.00 14.77 0.00 0.00 0.00 -
NAPS 12.164 11.6518 11.4056 10.982 11.1298 10.7555 10.4502 10.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 23.00 23.20 18.50 20.00 21.80 21.94 22.32 -
P/RPS 5.23 7.82 4.47 4.88 5.29 6.82 5.58 -4.23%
P/EPS 43.94 59.05 42.58 46.58 57.09 70.44 54.37 -13.27%
EY 2.28 1.69 2.35 2.15 1.75 1.42 1.84 15.41%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 1.86 1.96 1.60 1.79 1.93 2.01 2.10 -7.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 -
Price 21.42 21.80 21.18 18.30 21.28 22.68 21.72 -
P/RPS 4.87 7.35 5.12 4.46 5.16 7.05 5.43 -7.01%
P/EPS 40.92 55.49 48.75 42.62 55.72 72.82 52.91 -15.78%
EY 2.44 1.80 2.05 2.35 1.79 1.37 1.89 18.61%
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 1.73 1.84 1.83 1.64 1.88 2.08 2.05 -10.72%

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