[PANAMY] YoY 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- 12.45%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 277,529 292,418 280,665 249,155 241,490 225,301 222,849 3.72%
PBT 31,560 42,162 50,762 34,015 27,146 23,094 23,799 4.81%
Tax -7,917 -11,379 -10,466 -7,930 -6,241 -5,193 -3,478 14.67%
NP 23,643 30,783 40,296 26,085 20,905 17,901 20,321 2.55%
-
NP to SH 23,643 30,783 40,296 26,085 20,905 17,901 20,321 2.55%
-
Tax Rate 25.09% 26.99% 20.62% 23.31% 22.99% 22.49% 14.61% -
Total Cost 253,886 261,635 240,369 223,070 220,585 207,400 202,528 3.83%
-
Net Worth 823,108 772,689 713,158 677,317 626,291 636,010 636,108 4.38%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,111 9,111 9,111 9,111 9,111 9,111 9,236 -0.22%
Div Payout % 38.54% 29.60% 22.61% 34.93% 43.59% 50.90% 45.45% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 823,108 772,689 713,158 677,317 626,291 636,010 636,108 4.38%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 61,578 -0.22%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.52% 10.53% 14.36% 10.47% 8.66% 7.95% 9.12% -
ROE 2.87% 3.98% 5.65% 3.85% 3.34% 2.81% 3.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 456.87 481.38 462.03 410.16 397.54 370.89 361.89 3.95%
EPS 39.00 51.00 67.00 43.00 34.00 29.00 33.00 2.82%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 13.55 12.72 11.74 11.15 10.31 10.47 10.33 4.62%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 456.87 481.38 462.03 410.16 397.54 370.89 366.86 3.72%
EPS 38.92 50.68 66.34 42.94 34.41 29.47 33.45 2.55%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.21 -0.23%
NAPS 13.55 12.72 11.74 11.15 10.31 10.47 10.4717 4.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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 8.41 7.48 4.50 4.88 5.76 5.93 5.39 7.68%
P/EPS 98.71 71.04 31.36 46.58 66.54 74.66 59.09 8.91%
EY 1.01 1.41 3.19 2.15 1.50 1.34 1.69 -8.21%
DY 0.39 0.42 0.72 0.75 0.66 0.68 0.77 -10.70%
P/NAPS 2.84 2.83 1.77 1.79 2.22 2.10 1.89 7.01%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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 8.71 7.18 4.88 4.46 5.70 5.45 5.47 8.05%
P/EPS 102.26 68.24 34.01 42.62 65.85 68.55 59.94 9.30%
EY 0.98 1.47 2.94 2.35 1.52 1.46 1.67 -8.49%
DY 0.38 0.43 0.66 0.82 0.66 0.74 0.76 -10.90%
P/NAPS 2.94 2.72 1.92 1.64 2.20 1.93 1.91 7.44%

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