[PANAMY] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -24.13%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 251,175 249,155 250,508 195,513 242,969 241,490 219,239 9.46%
PBT 33,860 34,015 30,146 25,393 32,284 27,146 20,376 40.16%
Tax -7,470 -7,930 -6,948 -6,473 -7,346 -6,241 -4,354 43.17%
NP 26,390 26,085 23,198 18,920 24,938 20,905 16,022 39.34%
-
NP to SH 26,390 26,085 23,198 18,920 24,938 20,905 16,022 39.34%
-
Tax Rate 22.06% 23.31% 23.05% 25.49% 22.75% 22.99% 21.37% -
Total Cost 224,785 223,070 227,310 176,593 218,031 220,585 203,217 6.93%
-
Net Worth 703,438 677,317 686,429 663,346 644,515 626,291 683,999 1.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 9,111 - - - 9,111 - -
Div Payout % - 34.93% - - - 43.59% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 703,438 677,317 686,429 663,346 644,515 626,291 683,999 1.88%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.51% 10.47% 9.26% 9.68% 10.26% 8.66% 7.31% -
ROE 3.75% 3.85% 3.38% 2.85% 3.87% 3.34% 2.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 413.48 410.16 412.39 321.85 399.98 397.54 360.91 9.46%
EPS 43.00 43.00 38.00 31.00 41.00 34.00 26.00 39.72%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 11.58 11.15 11.30 10.92 10.61 10.31 11.26 1.88%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 413.49 410.16 412.39 321.85 399.98 397.54 360.91 9.46%
EPS 43.44 42.94 38.19 31.15 41.05 34.41 26.38 39.32%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 11.58 11.15 11.30 10.92 10.61 10.31 11.26 1.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 18.50 20.00 21.80 21.94 22.32 22.90 25.30 -
P/RPS 4.47 4.88 5.29 6.82 5.58 5.76 7.01 -25.85%
P/EPS 42.58 46.58 57.09 70.44 54.37 66.54 95.92 -41.72%
EY 2.35 2.15 1.75 1.42 1.84 1.50 1.04 71.94%
DY 0.00 0.75 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 1.60 1.79 1.93 2.01 2.10 2.22 2.25 -20.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 21/08/14 30/05/14 26/02/14 28/11/13 21/08/13 -
Price 21.18 18.30 21.28 22.68 21.72 22.66 25.94 -
P/RPS 5.12 4.46 5.16 7.05 5.43 5.70 7.19 -20.20%
P/EPS 48.75 42.62 55.72 72.82 52.91 65.85 98.35 -37.28%
EY 2.05 2.35 1.79 1.37 1.89 1.52 1.02 59.05%
DY 0.00 0.82 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 1.83 1.64 1.88 2.08 2.05 2.20 2.30 -14.09%

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