[PANAMY] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Sep-2013 [#2]

Profit Trend

QoQ- 15.24%

YoY- 2.88%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	1,180,414	1,095,744	999,326	921,458	869,934	889,328	815,404	6.35%
YoY %	7.73%	9.65%	8.45%	5.92%	-2.18%	9.07%	-	-
Horiz. %	144.76%	134.38%	122.56%	113.01%	106.69%	109.07%	100.00%	-
PBT	184,004	184,034	128,322	95,044	91,682	96,118	105,594	9.68%
YoY %	-0.02%	43.42%	35.01%	3.67%	-4.62%	-8.97%	-	-
Horiz. %	174.26%	174.28%	121.52%	90.01%	86.83%	91.03%	100.00%	-
Tax	-45,832	-39,846	-29,756	-21,190	-19,898	-17,846	-23,016	12.15%
YoY %	-15.02%	-33.91%	-40.42%	-6.49%	-11.50%	22.46%	-	-
Horiz. %	199.13%	173.12%	129.28%	92.07%	86.45%	77.54%	100.00%	-
NP	138,172	144,188	98,566	73,854	71,784	78,272	82,578	8.94%
YoY %	-4.17%	46.29%	33.46%	2.88%	-8.29%	-5.21%	-	-
Horiz. %	167.32%	174.61%	119.36%	89.44%	86.93%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,172	144,188	98,566	73,854	71,784	78,272	82,578	8.94%
YoY %	-4.17%	46.29%	33.46%	2.88%	-8.29%	-5.21%	-	-
Horiz. %	167.32%	174.61%	119.36%	89.44%	86.93%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	21.65%	23.19%	22.29%	21.70%	18.57%	21.80%	-
YoY %	15.06%	-6.64%	4.04%	2.72%	16.86%	-14.82%	-	-
Horiz. %	114.27%	99.31%	106.38%	102.25%	99.54%	85.18%	100.00%	-
Total Cost	1,042,242	951,556	900,760	847,604	798,150	811,056	732,826	6.04%
YoY %	9.53%	5.64%	6.27%	6.20%	-1.59%	10.68%	-	-
Horiz. %	142.22%	129.85%	122.92%	115.66%	108.91%	110.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	772,689	713,158	677,317	626,291	636,010	631,679	660,623	2.64%
YoY %	8.35%	5.29%	8.15%	-1.53%	0.69%	-4.38%	-	-
Horiz. %	116.96%	107.95%	102.53%	94.80%	96.27%	95.62%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	18,223	18,223	18,223	18,223	18,223	18,345	18,215	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.67%	0.71%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.71%	100.00%	-
Div Payout %	13.19%	12.64%	18.49%	24.68%	25.39%	23.44%	22.06%	-
YoY %	4.35%	-31.64%	-25.08%	-2.80%	8.32%	6.26%	-	-
Horiz. %	59.79%	57.30%	83.82%	111.88%	115.10%	106.26%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	772,689	713,158	677,317	626,291	636,010	631,679	660,623	2.64%
YoY %	8.35%	5.29%	8.15%	-1.53%	0.69%	-4.38%	-	-
Horiz. %	116.96%	107.95%	102.53%	94.80%	96.27%	95.62%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	61,150	60,719	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.66%	0.71%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.71%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.71%	13.16%	9.86%	8.01%	8.25%	8.80%	10.13%	-
YoY %	-11.02%	33.47%	23.10%	-2.91%	-6.25%	-13.13%	-	-
Horiz. %	115.60%	129.91%	97.33%	79.07%	81.44%	86.87%	100.00%	-
ROE	17.88%	20.22%	14.55%	11.79%	11.29%	12.39%	12.50%	-
YoY %	-11.57%	38.97%	23.41%	4.43%	-8.88%	-0.88%	-	-
Horiz. %	143.04%	161.76%	116.40%	94.32%	90.32%	99.12%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,943.20	1,803.81	1,645.09	1,516.90	1,432.08	1,454.34	1,342.91	6.34%
YoY %	7.73%	9.65%	8.45%	5.92%	-1.53%	8.30%	-	-
Horiz. %	144.70%	134.32%	122.50%	112.96%	106.64%	108.30%	100.00%	-
EPS	228.00	238.00	162.00	122.00	118.00	128.00	136.00	8.98%
YoY %	-4.20%	46.91%	32.79%	3.39%	-7.81%	-5.88%	-	-
Horiz. %	167.65%	175.00%	119.12%	89.71%	86.76%	94.12%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	30.00	30.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	12.72	11.74	11.15	10.31	10.47	10.33	10.88	2.63%
YoY %	8.35%	5.29%	8.15%	-1.53%	1.36%	-5.06%	-	-
Horiz. %	116.91%	107.90%	102.48%	94.76%	96.23%	94.94%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,913.93	1,776.64	1,620.31	1,494.05	1,410.51	1,441.96	1,322.10	6.35%
YoY %	7.73%	9.65%	8.45%	5.92%	-2.18%	9.07%	-	-
Horiz. %	144.76%	134.38%	122.56%	113.01%	106.69%	109.07%	100.00%	-
EPS	224.03	233.79	159.82	119.75	116.39	126.91	133.89	8.94%
YoY %	-4.17%	46.28%	33.46%	2.89%	-8.29%	-5.21%	-	-
Horiz. %	167.32%	174.61%	119.37%	89.44%	86.93%	94.79%	100.00%	-
DPS	29.55	29.55	29.55	29.55	29.55	29.74	29.54	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.64%	0.68%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.03%	100.68%	100.00%	-
NAPS	12.5284	11.5632	10.982	10.1547	10.3123	10.2421	10.7114	2.64%
YoY %	8.35%	5.29%	8.15%	-1.53%	0.69%	-4.38%	-	-
Horiz. %	116.96%	107.95%	102.53%	94.80%	96.27%	95.62%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	36.00	20.80	20.00	22.90	22.00	19.50	19.56	-
P/RPS	1.85	1.15	1.22	1.51	1.54	1.34	1.46	4.02%
YoY %	60.87%	-5.74%	-19.21%	-1.95%	14.93%	-8.22%	-	-
Horiz. %	126.71%	78.77%	83.56%	103.42%	105.48%	91.78%	100.00%	-
P/EPS	15.83	8.76	12.33	18.84	18.62	15.23	14.38	1.61%
YoY %	80.71%	-28.95%	-34.55%	1.18%	22.26%	5.91%	-	-
Horiz. %	110.08%	60.92%	85.74%	131.02%	129.49%	105.91%	100.00%	-
EY	6.32	11.41	8.11	5.31	5.37	6.56	6.95	-1.56%
YoY %	-44.61%	40.69%	52.73%	-1.12%	-18.14%	-5.61%	-	-
Horiz. %	90.94%	164.17%	116.69%	76.40%	77.27%	94.39%	100.00%	-
DY	0.83	1.44	1.50	1.31	1.36	1.54	1.53	-9.68%
YoY %	-42.36%	-4.00%	14.50%	-3.68%	-11.69%	0.65%	-	-
Horiz. %	54.25%	94.12%	98.04%	85.62%	88.89%	100.65%	100.00%	-
P/NAPS	2.83	1.77	1.79	2.22	2.10	1.89	1.80	7.82%
YoY %	59.89%	-1.12%	-19.37%	5.71%	11.11%	5.00%	-	-
Horiz. %	157.22%	98.33%	99.44%	123.33%	116.67%	105.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	27/11/15	28/11/14	28/11/13	28/11/12	25/11/11	29/11/10	-
Price	34.58	22.56	18.30	22.66	20.20	19.78	18.60	-
P/RPS	1.78	1.25	1.11	1.49	1.41	1.36	1.39	4.20%
YoY %	42.40%	12.61%	-25.50%	5.67%	3.68%	-2.16%	-	-
Horiz. %	128.06%	89.93%	79.86%	107.19%	101.44%	97.84%	100.00%	-
P/EPS	15.20	9.50	11.28	18.64	17.09	15.45	13.68	1.76%
YoY %	60.00%	-15.78%	-39.48%	9.07%	10.61%	12.94%	-	-
Horiz. %	111.11%	69.44%	82.46%	136.26%	124.93%	112.94%	100.00%	-
EY	6.58	10.52	8.87	5.37	5.85	6.47	7.31	-1.73%
YoY %	-37.45%	18.60%	65.18%	-8.21%	-9.58%	-11.49%	-	-
Horiz. %	90.01%	143.91%	121.34%	73.46%	80.03%	88.51%	100.00%	-
DY	0.87	1.33	1.64	1.32	1.49	1.52	1.61	-9.74%
YoY %	-34.59%	-18.90%	24.24%	-11.41%	-1.97%	-5.59%	-	-
Horiz. %	54.04%	82.61%	101.86%	81.99%	92.55%	94.41%	100.00%	-
P/NAPS	2.72	1.92	1.64	2.20	1.93	1.91	1.71	8.03%
YoY %	41.67%	17.07%	-25.45%	13.99%	1.05%	11.70%	-	-
Horiz. %	159.06%	112.28%	95.91%	128.65%	112.87%	111.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos