[PANAMY] QoQ TTM 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- 5.23%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,017,187 979,229 947,719 931,020 946,351 938,145 930,480 6.10%
PBT 178,676 157,689 140,942 129,833 123,414 121,838 114,969 34.06%
Tax -44,121 -35,340 -32,804 -30,295 -28,821 -28,697 -27,008 38.58%
NP 134,555 122,349 108,138 99,538 94,593 93,141 87,961 32.65%
-
NP to SH 134,555 122,349 108,138 99,538 94,593 93,141 87,961 32.65%
-
Tax Rate 24.69% 22.41% 23.27% 23.33% 23.35% 23.55% 23.49% -
Total Cost 882,632 856,880 839,581 831,482 851,758 845,004 842,519 3.14%
-
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 9,111 9,111 9,111 9,111 9,111 0.00%
Div Payout % 6.77% 7.45% 8.43% 9.15% 9.63% 9.78% 10.36% -
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 13.23% 12.49% 11.41% 10.69% 10.00% 9.93% 9.45% -
ROE 17.89% 17.16% 14.41% 13.85% 13.45% 13.75% 12.81% -
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 1,674.49 1,612.01 1,560.13 1,532.64 1,557.88 1,544.37 1,531.76 6.10%
EPS 221.50 201.41 178.02 163.86 155.72 153.33 144.80 32.65%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 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 1,649.27 1,587.72 1,536.63 1,509.56 1,534.42 1,521.11 1,508.68 6.10%
EPS 218.17 198.38 175.34 161.39 153.37 151.02 142.62 32.66%
DPS 14.77 14.77 14.77 14.77 14.77 14.77 14.77 0.00%
NAPS 12.1935 11.5632 12.164 11.6518 11.4056 10.982 11.1298 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 1.45 1.29 1.47 1.51 1.19 1.30 1.42 1.39%
P/EPS 10.96 10.33 12.92 14.16 11.88 13.04 15.06 -19.04%
EY 9.12 9.68 7.74 7.06 8.42 7.67 6.64 23.49%
DY 0.62 0.72 0.65 0.65 0.81 0.75 0.69 -6.86%
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 1.50 1.40 1.37 1.42 1.36 1.18 1.39 5.19%
P/EPS 11.38 11.20 12.03 13.30 13.60 11.94 14.70 -15.64%
EY 8.79 8.93 8.31 7.52 7.35 8.38 6.80 18.60%
DY 0.60 0.66 0.70 0.69 0.71 0.82 0.70 -9.74%
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