[PANAMY] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -9.57%
YoY- 26.14%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 289,133 280,665 267,207 180,182 251,175 249,155 250,508 10.00%
PBT 54,847 50,762 41,255 31,812 33,860 34,015 30,146 48.87%
Tax -16,251 -10,466 -9,457 -7,947 -7,470 -7,930 -6,948 75.93%
NP 38,596 40,296 31,798 23,865 26,390 26,085 23,198 40.27%
-
NP to SH 38,596 40,296 31,798 23,865 26,390 26,085 23,198 40.27%
-
Tax Rate 29.63% 20.62% 22.92% 24.98% 22.06% 23.31% 23.05% -
Total Cost 250,537 240,369 235,409 156,317 224,785 223,070 227,310 6.68%
-
Net Worth 752,035 713,158 750,213 718,625 703,438 677,317 686,429 6.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 9,111 - - - 9,111 - -
Div Payout % - 22.61% - - - 34.93% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 752,035 713,158 750,213 718,625 703,438 677,317 686,429 6.25%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.35% 14.36% 11.90% 13.24% 10.51% 10.47% 9.26% -
ROE 5.13% 5.65% 4.24% 3.32% 3.75% 3.85% 3.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 475.97 462.03 439.88 296.62 413.48 410.16 412.39 10.00%
EPS 63.00 67.00 52.00 40.00 43.00 43.00 38.00 39.94%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 12.38 11.74 12.35 11.83 11.58 11.15 11.30 6.25%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 475.97 462.03 439.88 296.62 413.49 410.16 412.39 10.00%
EPS 63.54 66.34 52.35 39.29 43.44 42.94 38.19 40.27%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 12.38 11.74 12.35 11.83 11.58 11.15 11.30 6.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 24.28 20.80 23.00 23.20 18.50 20.00 21.80 -
P/RPS 5.10 4.50 5.23 7.82 4.47 4.88 5.29 -2.40%
P/EPS 38.21 31.36 43.94 59.05 42.58 46.58 57.09 -23.42%
EY 2.62 3.19 2.28 1.69 2.35 2.15 1.75 30.77%
DY 0.00 0.72 0.00 0.00 0.00 0.75 0.00 -
P/NAPS 1.96 1.77 1.86 1.96 1.60 1.79 1.93 1.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 -
Price 25.20 22.56 21.42 21.80 21.18 18.30 21.28 -
P/RPS 5.29 4.88 4.87 7.35 5.12 4.46 5.16 1.66%
P/EPS 39.66 34.01 40.92 55.49 48.75 42.62 55.72 -20.23%
EY 2.52 2.94 2.44 1.80 2.05 2.35 1.79 25.53%
DY 0.00 0.66 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 2.04 1.92 1.73 1.84 1.83 1.64 1.88 5.58%

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