[PANAMY] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -62.31%
YoY- -49.14%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 180,182 195,513 187,695 157,751 150,409 153,793 113,071 8.07%
PBT 31,812 25,393 15,876 11,177 15,844 17,872 9,871 21.52%
Tax -7,947 -6,473 -1,745 -3,712 -1,166 -2,519 -1,410 33.38%
NP 23,865 18,920 14,131 7,465 14,678 15,353 8,461 18.85%
-
NP to SH 23,865 18,920 14,131 7,465 14,678 15,353 8,461 18.85%
-
Tax Rate 24.98% 25.49% 10.99% 33.21% 7.36% 14.09% 14.28% -
Total Cost 156,317 176,593 173,564 150,286 135,731 138,440 104,610 6.91%
-
Net Worth 718,625 663,346 668,206 647,552 651,947 626,402 599,522 3.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 105,090 - 79,505 64,482 54,392 -
Div Payout % - - 743.69% - 541.67% 420.00% 642.86% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 718,625 663,346 668,206 647,552 651,947 626,402 599,522 3.06%
NOSH 60,746 60,746 60,746 60,746 61,158 61,412 60,435 0.08%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.24% 9.68% 7.53% 4.73% 9.76% 9.98% 7.48% -
ROE 3.32% 2.85% 2.11% 1.15% 2.25% 2.45% 1.41% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 296.62 321.85 308.98 259.69 245.93 250.43 187.09 7.97%
EPS 40.00 31.00 23.00 12.00 24.00 25.00 14.00 19.11%
DPS 0.00 0.00 173.00 0.00 130.00 105.00 90.00 -
NAPS 11.83 10.92 11.00 10.66 10.66 10.20 9.92 2.97%
Adjusted Per Share Value based on latest NOSH - 60,746
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 296.62 321.85 308.98 259.69 247.60 253.17 186.14 8.07%
EPS 39.29 31.15 23.26 12.29 24.16 25.27 13.93 18.85%
DPS 0.00 0.00 173.00 0.00 130.88 106.15 89.54 -
NAPS 11.83 10.92 11.00 10.66 10.7324 10.3119 9.8694 3.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 23.20 21.94 21.78 22.00 21.50 14.60 10.50 -
P/RPS 7.82 6.82 7.05 8.47 8.74 5.83 5.61 5.68%
P/EPS 59.05 70.44 93.63 179.02 89.58 58.40 75.00 -3.90%
EY 1.69 1.42 1.07 0.56 1.12 1.71 1.33 4.07%
DY 0.00 0.00 7.94 0.00 6.05 7.19 8.57 -
P/NAPS 1.96 2.01 1.98 2.06 2.02 1.43 1.06 10.78%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 30/05/13 30/05/12 25/05/11 20/05/10 27/05/09 -
Price 21.80 22.68 25.12 23.00 23.50 16.74 11.20 -
P/RPS 7.35 7.05 8.13 8.86 9.56 6.68 5.99 3.46%
P/EPS 55.49 72.82 107.99 187.16 97.92 66.96 80.00 -5.91%
EY 1.80 1.37 0.93 0.53 1.02 1.49 1.25 6.26%
DY 0.00 0.00 6.89 0.00 5.53 6.27 8.04 -
P/NAPS 1.84 2.08 2.28 2.16 2.20 1.64 1.13 8.46%

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