[PANAMY] YoY Quarter Result on 30-Jun-2014 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 22.61%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 327,846 297,789 267,207 250,508 219,239 209,666 221,816 6.72%
PBT 50,260 49,840 41,255 30,146 20,376 22,747 24,260 12.89%
Tax -10,684 -11,537 -9,457 -6,948 -4,354 -4,756 -5,445 11.87%
NP 39,576 38,303 31,798 23,198 16,022 17,991 18,815 13.18%
-
NP to SH 39,576 38,303 31,798 23,198 16,022 17,991 18,815 13.18%
-
Tax Rate 21.26% 23.15% 22.92% 23.05% 21.37% 20.91% 22.44% -
Total Cost 288,270 259,486 235,409 227,310 203,217 191,675 203,001 6.01%
-
Net Worth 861,378 817,641 750,213 686,429 683,999 665,776 665,808 4.38%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 861,378 817,641 750,213 686,429 683,999 665,776 665,808 4.38%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,693 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.07% 12.86% 11.90% 9.26% 7.31% 8.58% 8.48% -
ROE 4.59% 4.68% 4.24% 3.38% 2.34% 2.70% 2.83% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 539.70 490.22 439.88 412.39 360.91 345.15 365.47 6.70%
EPS 65.00 63.00 52.00 38.00 26.00 30.00 31.00 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.18 13.46 12.35 11.30 11.26 10.96 10.97 4.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 539.70 490.22 439.88 412.39 360.91 345.15 365.15 6.72%
EPS 65.15 63.05 52.35 38.19 26.38 29.62 30.97 13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.1801 13.46 12.35 11.30 11.26 10.96 10.9606 4.38%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 36.30 29.78 23.00 21.80 25.30 23.08 24.32 -
P/RPS 6.73 6.07 5.23 5.29 7.01 6.69 6.65 0.19%
P/EPS 55.72 47.23 43.94 57.09 95.92 77.93 78.45 -5.53%
EY 1.79 2.12 2.28 1.75 1.04 1.28 1.27 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.21 1.86 1.93 2.25 2.11 2.22 2.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 24/08/15 21/08/14 21/08/13 15/08/12 15/08/11 -
Price 37.30 37.50 21.42 21.28 25.94 23.64 23.82 -
P/RPS 6.91 7.65 4.87 5.16 7.19 6.85 6.52 0.97%
P/EPS 57.25 59.47 40.92 55.72 98.35 79.82 76.84 -4.78%
EY 1.75 1.68 2.44 1.79 1.02 1.25 1.30 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.79 1.73 1.88 2.30 2.16 2.17 3.25%

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