[PANAMY] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1.17%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 317,050 285,443 289,133 251,175 242,969 241,984 223,418 6.00%
PBT 50,861 39,737 54,847 33,860 32,284 33,213 25,975 11.83%
Tax -8,212 -8,470 -16,251 -7,470 -7,346 -8,142 -6,169 4.87%
NP 42,649 31,267 38,596 26,390 24,938 25,071 19,806 13.62%
-
NP to SH 42,649 31,267 38,596 26,390 24,938 25,071 19,806 13.62%
-
Tax Rate 16.15% 21.32% 29.63% 22.06% 22.75% 24.51% 23.75% -
Total Cost 274,401 254,176 250,537 224,785 218,031 216,913 203,612 5.09%
-
Net Worth 865,630 804,277 752,035 703,438 644,515 660,916 646,944 4.96%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 865,630 804,277 752,035 703,438 644,515 660,916 646,944 4.96%
NOSH 60,746 60,746 60,746 60,746 60,746 60,746 60,746 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.45% 10.95% 13.35% 10.51% 10.26% 10.36% 8.86% -
ROE 4.93% 3.89% 5.13% 3.75% 3.87% 3.79% 3.06% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 521.93 469.90 475.97 413.48 399.98 398.35 367.79 6.00%
EPS 70.00 51.00 63.00 43.00 41.00 41.00 33.00 13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.25 13.24 12.38 11.58 10.61 10.88 10.65 4.96%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 514.07 462.82 468.80 407.26 393.95 392.35 362.25 6.00%
EPS 69.15 50.70 62.58 42.79 40.43 40.65 32.11 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.0354 13.0406 12.1935 11.4056 10.4502 10.7161 10.4896 4.96%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 38.96 30.68 24.28 18.50 22.32 20.40 20.04 -
P/RPS 7.46 6.53 5.10 4.47 5.58 5.12 5.45 5.36%
P/EPS 55.49 59.61 38.21 42.58 54.37 49.43 61.46 -1.68%
EY 1.80 1.68 2.62 2.35 1.84 2.02 1.63 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.32 1.96 1.60 2.10 1.88 1.88 6.40%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 22/02/12 -
Price 33.70 32.38 25.20 21.18 21.72 20.30 20.80 -
P/RPS 6.46 6.89 5.29 5.12 5.43 5.10 5.66 2.22%
P/EPS 48.00 62.91 39.66 48.75 52.91 49.19 63.79 -4.62%
EY 2.08 1.59 2.52 2.05 1.89 2.03 1.57 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.45 2.04 1.83 2.05 1.87 1.95 3.22%

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