[PANAMY] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Sep-2014 [#2]

Profit Trend

QoQ- 6.22%

YoY- 33.46%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,210,750	1,180,414	1,095,744	999,326	921,458	869,934	889,328	5.27%
YoY %	2.57%	7.73%	9.65%	8.45%	5.92%	-2.18%	-	-
Horiz. %	136.14%	132.73%	123.21%	112.37%	103.61%	97.82%	100.00%	-
PBT	163,640	184,004	184,034	128,322	95,044	91,682	96,118	9.26%
YoY %	-11.07%	-0.02%	43.42%	35.01%	3.67%	-4.62%	-	-
Horiz. %	170.25%	191.44%	191.47%	133.50%	98.88%	95.38%	100.00%	-
Tax	-37,202	-45,832	-39,846	-29,756	-21,190	-19,898	-17,846	13.01%
YoY %	18.83%	-15.02%	-33.91%	-40.42%	-6.49%	-11.50%	-	-
Horiz. %	208.46%	256.82%	223.28%	166.74%	118.74%	111.50%	100.00%	-
NP	126,438	138,172	144,188	98,566	73,854	71,784	78,272	8.31%
YoY %	-8.49%	-4.17%	46.29%	33.46%	2.88%	-8.29%	-	-
Horiz. %	161.54%	176.53%	184.21%	125.93%	94.36%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,438	138,172	144,188	98,566	73,854	71,784	78,272	8.31%
YoY %	-8.49%	-4.17%	46.29%	33.46%	2.88%	-8.29%	-	-
Horiz. %	161.54%	176.53%	184.21%	125.93%	94.36%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.73%	24.91%	21.65%	23.19%	22.29%	21.70%	18.57%	-
YoY %	-8.75%	15.06%	-6.64%	4.04%	2.72%	16.86%	-	-
Horiz. %	122.40%	134.14%	116.59%	124.88%	120.03%	116.86%	100.00%	-
Total Cost	1,084,312	1,042,242	951,556	900,760	847,604	798,150	811,056	4.95%
YoY %	4.04%	9.53%	5.64%	6.27%	6.20%	-1.59%	-	-
Horiz. %	133.69%	128.50%	117.32%	111.06%	104.51%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	823,108	772,689	713,158	677,317	626,291	636,010	631,679	4.50%
YoY %	6.53%	8.35%	5.29%	8.15%	-1.53%	0.69%	-	-
Horiz. %	130.30%	122.32%	112.90%	107.22%	99.15%	100.69%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	18,223	18,223	18,223	18,223	18,223	18,223	18,345	-0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.67%	-	-
Horiz. %	99.33%	99.33%	99.33%	99.33%	99.33%	99.33%	100.00%	-
Div Payout %	14.41%	13.19%	12.64%	18.49%	24.68%	25.39%	23.44%	-
YoY %	9.25%	4.35%	-31.64%	-25.08%	-2.80%	8.32%	-	-
Horiz. %	61.48%	56.27%	53.92%	78.88%	105.29%	108.32%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	823,108	772,689	713,158	677,317	626,291	636,010	631,679	4.50%
YoY %	6.53%	8.35%	5.29%	8.15%	-1.53%	0.69%	-	-
Horiz. %	130.30%	122.32%	112.90%	107.22%	99.15%	100.69%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	61,150	-0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.66%	-	-
Horiz. %	99.34%	99.34%	99.34%	99.34%	99.34%	99.34%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	10.44%	11.71%	13.16%	9.86%	8.01%	8.25%	8.80%	-
YoY %	-10.85%	-11.02%	33.47%	23.10%	-2.91%	-6.25%	-	-
Horiz. %	118.64%	133.07%	149.55%	112.05%	91.02%	93.75%	100.00%	-
ROE	15.36%	17.88%	20.22%	14.55%	11.79%	11.29%	12.39%	-
YoY %	-14.09%	-11.57%	38.97%	23.41%	4.43%	-8.88%	-	-
Horiz. %	123.97%	144.31%	163.20%	117.43%	95.16%	91.12%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	1,993.14	1,943.20	1,803.81	1,645.09	1,516.90	1,432.08	1,454.34	5.38%
YoY %	2.57%	7.73%	9.65%	8.45%	5.92%	-1.53%	-	-
Horiz. %	137.05%	133.61%	124.03%	113.12%	104.30%	98.47%	100.00%	-
EPS	208.00	228.00	238.00	162.00	122.00	118.00	128.00	8.42%
YoY %	-8.77%	-4.20%	46.91%	32.79%	3.39%	-7.81%	-	-
Horiz. %	162.50%	178.12%	185.94%	126.56%	95.31%	92.19%	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	13.55	12.72	11.74	11.15	10.31	10.47	10.33	4.62%
YoY %	6.53%	8.35%	5.29%	8.15%	-1.53%	1.36%	-	-
Horiz. %	131.17%	123.14%	113.65%	107.94%	99.81%	101.36%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,963.11	1,913.93	1,776.64	1,620.31	1,494.05	1,410.51	1,441.96	5.27%
YoY %	2.57%	7.73%	9.65%	8.45%	5.92%	-2.18%	-	-
Horiz. %	136.14%	132.73%	123.21%	112.37%	103.61%	97.82%	100.00%	-
EPS	205.01	224.03	233.79	159.82	119.75	116.39	126.91	8.31%
YoY %	-8.49%	-4.17%	46.28%	33.46%	2.89%	-8.29%	-	-
Horiz. %	161.54%	176.53%	184.22%	125.93%	94.36%	91.71%	100.00%	-
DPS	29.55	29.55	29.55	29.55	29.55	29.55	29.74	-0.10%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.64%	-	-
Horiz. %	99.36%	99.36%	99.36%	99.36%	99.36%	99.36%	100.00%	-
NAPS	13.3459	12.5284	11.5632	10.982	10.1547	10.3123	10.2421	4.50%
YoY %	6.53%	8.35%	5.29%	8.15%	-1.53%	0.69%	-	-
Horiz. %	130.30%	122.32%	112.90%	107.22%	99.15%	100.69%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	38.42	36.00	20.80	20.00	22.90	22.00	19.50	-
P/RPS	1.93	1.85	1.15	1.22	1.51	1.54	1.34	6.26%
YoY %	4.32%	60.87%	-5.74%	-19.21%	-1.95%	14.93%	-	-
Horiz. %	144.03%	138.06%	85.82%	91.04%	112.69%	114.93%	100.00%	-
P/EPS	18.46	15.83	8.76	12.33	18.84	18.62	15.23	3.25%
YoY %	16.61%	80.71%	-28.95%	-34.55%	1.18%	22.26%	-	-
Horiz. %	121.21%	103.94%	57.52%	80.96%	123.70%	122.26%	100.00%	-
EY	5.42	6.32	11.41	8.11	5.31	5.37	6.56	-3.12%
YoY %	-14.24%	-44.61%	40.69%	52.73%	-1.12%	-18.14%	-	-
Horiz. %	82.62%	96.34%	173.93%	123.63%	80.95%	81.86%	100.00%	-
DY	0.78	0.83	1.44	1.50	1.31	1.36	1.54	-10.70%
YoY %	-6.02%	-42.36%	-4.00%	14.50%	-3.68%	-11.69%	-	-
Horiz. %	50.65%	53.90%	93.51%	97.40%	85.06%	88.31%	100.00%	-
P/NAPS	2.84	2.83	1.77	1.79	2.22	2.10	1.89	7.01%
YoY %	0.35%	59.89%	-1.12%	-19.37%	5.71%	11.11%	-	-
Horiz. %	150.26%	149.74%	93.65%	94.71%	117.46%	111.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	24/11/17	29/11/16	27/11/15	28/11/14	28/11/13	28/11/12	25/11/11	-
Price	39.80	34.58	22.56	18.30	22.66	20.20	19.78	-
P/RPS	2.00	1.78	1.25	1.11	1.49	1.41	1.36	6.63%
YoY %	12.36%	42.40%	12.61%	-25.50%	5.67%	3.68%	-	-
Horiz. %	147.06%	130.88%	91.91%	81.62%	109.56%	103.68%	100.00%	-
P/EPS	19.12	15.20	9.50	11.28	18.64	17.09	15.45	3.61%
YoY %	25.79%	60.00%	-15.78%	-39.48%	9.07%	10.61%	-	-
Horiz. %	123.75%	98.38%	61.49%	73.01%	120.65%	110.61%	100.00%	-
EY	5.23	6.58	10.52	8.87	5.37	5.85	6.47	-3.48%
YoY %	-20.52%	-37.45%	18.60%	65.18%	-8.21%	-9.58%	-	-
Horiz. %	80.83%	101.70%	162.60%	137.09%	83.00%	90.42%	100.00%	-
DY	0.75	0.87	1.33	1.64	1.32	1.49	1.52	-11.09%
YoY %	-13.79%	-34.59%	-18.90%	24.24%	-11.41%	-1.97%	-	-
Horiz. %	49.34%	57.24%	87.50%	107.89%	86.84%	98.03%	100.00%	-
P/NAPS	2.94	2.72	1.92	1.64	2.20	1.93	1.91	7.44%
YoY %	8.09%	41.67%	17.07%	-25.45%	13.99%	1.05%	-	-
Horiz. %	153.93%	142.41%	100.52%	85.86%	115.18%	101.05%	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