[PANAMY] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1.56%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 979,229 947,719 931,020 946,351 938,145 930,480 899,211 5.84%
PBT 157,689 140,942 129,833 123,414 121,838 114,969 105,199 30.94%
Tax -35,340 -32,804 -30,295 -28,821 -28,697 -27,008 -24,414 27.93%
NP 122,349 108,138 99,538 94,593 93,141 87,961 80,785 31.84%
-
NP to SH 122,349 108,138 99,538 94,593 93,141 87,961 80,785 31.84%
-
Tax Rate 22.41% 23.27% 23.33% 23.35% 23.55% 23.49% 23.21% -
Total Cost 856,880 839,581 831,482 851,758 845,004 842,519 818,426 3.10%
-
Net Worth 713,158 750,213 718,625 703,438 677,317 686,429 663,346 4.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 7.45% 8.43% 9.15% 9.63% 9.78% 10.36% 11.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 713,158 750,213 718,625 703,438 677,317 686,429 663,346 4.94%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.49% 11.41% 10.69% 10.00% 9.93% 9.45% 8.98% -
ROE 17.16% 14.41% 13.85% 13.45% 13.75% 12.81% 12.18% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,612.01 1,560.13 1,532.64 1,557.88 1,544.37 1,531.76 1,480.28 5.84%
EPS 201.41 178.02 163.86 155.72 153.33 144.80 132.99 31.84%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 11.74 12.35 11.83 11.58 11.15 11.30 10.92 4.94%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,587.72 1,536.63 1,509.56 1,534.42 1,521.11 1,508.68 1,457.98 5.84%
EPS 198.38 175.34 161.39 153.37 151.02 142.62 130.99 31.84%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 11.5632 12.164 11.6518 11.4056 10.982 11.1298 10.7555 4.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 20.80 23.00 23.20 18.50 20.00 21.80 21.94 -
P/RPS 1.29 1.47 1.51 1.19 1.30 1.42 1.48 -8.74%
P/EPS 10.33 12.92 14.16 11.88 13.04 15.06 16.50 -26.79%
EY 9.68 7.74 7.06 8.42 7.67 6.64 6.06 36.60%
DY 0.72 0.65 0.65 0.81 0.75 0.69 0.68 3.88%
P/NAPS 1.77 1.86 1.96 1.60 1.79 1.93 2.01 -8.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 27/05/15 26/02/15 28/11/14 21/08/14 30/05/14 -
Price 22.56 21.42 21.80 21.18 18.30 21.28 22.68 -
P/RPS 1.40 1.37 1.42 1.36 1.18 1.39 1.53 -5.74%
P/EPS 11.20 12.03 13.30 13.60 11.94 14.70 17.05 -24.41%
EY 8.93 8.31 7.52 7.35 8.38 6.80 5.86 32.39%
DY 0.66 0.70 0.69 0.71 0.82 0.70 0.66 0.00%
P/NAPS 1.92 1.73 1.84 1.83 1.64 1.88 2.08 -5.19%

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