[PANAMY] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 40.05%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 289,133 251,175 242,969 241,984 223,418 203,296 197,222 6.58%
PBT 54,847 33,860 32,284 33,213 25,975 33,165 27,170 12.41%
Tax -16,251 -7,470 -7,346 -8,142 -6,169 -6,993 -5,166 21.03%
NP 38,596 26,390 24,938 25,071 19,806 26,172 22,004 9.81%
-
NP to SH 38,596 26,390 24,938 25,071 19,806 26,172 22,004 9.81%
-
Tax Rate 29.63% 22.06% 22.75% 24.51% 23.75% 21.09% 19.01% -
Total Cost 250,537 224,785 218,031 216,913 203,612 177,124 175,218 6.13%
-
Net Worth 752,035 703,438 644,515 660,916 646,944 639,266 614,889 3.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 752,035 703,438 644,515 660,916 646,944 639,266 614,889 3.41%
NOSH 60,746 60,746 60,746 60,746 60,746 60,709 61,122 -0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.35% 10.51% 10.26% 10.36% 8.86% 12.87% 11.16% -
ROE 5.13% 3.75% 3.87% 3.79% 3.06% 4.09% 3.58% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 475.97 413.48 399.98 398.35 367.79 334.87 322.67 6.69%
EPS 63.00 43.00 41.00 41.00 33.00 44.00 36.00 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.38 11.58 10.61 10.88 10.65 10.53 10.06 3.51%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 475.97 413.49 399.98 398.36 367.79 334.67 324.67 6.58%
EPS 63.54 43.44 41.05 41.27 32.60 43.08 36.22 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.38 11.58 10.61 10.88 10.65 10.5236 10.1223 3.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 24.28 18.50 22.32 20.40 20.04 18.50 12.52 -
P/RPS 5.10 4.47 5.58 5.12 5.45 5.52 3.88 4.65%
P/EPS 38.21 42.58 54.37 49.43 61.46 42.91 34.78 1.57%
EY 2.62 2.35 1.84 2.02 1.63 2.33 2.88 -1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.60 2.10 1.88 1.88 1.76 1.24 7.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 -
Price 25.20 21.18 21.72 20.30 20.80 18.10 12.80 -
P/RPS 5.29 5.12 5.43 5.10 5.66 5.41 3.97 4.89%
P/EPS 39.66 48.75 52.91 49.19 63.79 41.99 35.56 1.83%
EY 2.52 2.05 1.89 2.03 1.57 2.38 2.81 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.83 2.05 1.87 1.95 1.72 1.27 8.21%

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