[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 19.0%
YoY- 62.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 761,407 814,664 815,404 822,164 679,764 701,293 657,498 10.28%
PBT 101,806 114,616 105,594 98,336 79,318 81,929 68,552 30.19%
Tax -19,127 -23,948 -23,016 -21,168 -14,469 -15,933 -13,568 25.75%
NP 82,679 90,668 82,578 77,168 64,849 65,996 54,984 31.28%
-
NP to SH 82,679 90,668 82,578 77,168 64,849 65,996 54,984 31.28%
-
Tax Rate 18.79% 20.89% 21.80% 21.53% 18.24% 19.45% 19.79% -
Total Cost 678,728 723,996 732,826 744,996 614,915 635,297 602,514 8.27%
-
Net Worth 648,057 639,330 660,623 633,621 618,186 614,740 591,994 6.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 88,150 12,143 18,215 - 72,727 12,221 18,327 185.21%
Div Payout % 106.62% 13.39% 22.06% - 112.15% 18.52% 33.33% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 648,057 639,330 660,623 633,621 618,186 614,740 591,994 6.22%
NOSH 60,793 60,715 60,719 60,287 60,606 61,107 61,093 -0.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.86% 11.13% 10.13% 9.39% 9.54% 9.41% 8.36% -
ROE 12.76% 14.18% 12.50% 12.18% 10.49% 10.74% 9.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,252.45 1,341.78 1,342.91 1,363.74 1,121.60 1,147.64 1,076.22 10.64%
EPS 136.00 149.33 136.00 128.00 107.00 108.00 90.00 31.71%
DPS 145.00 20.00 30.00 0.00 120.00 20.00 30.00 186.14%
NAPS 10.66 10.53 10.88 10.51 10.20 10.06 9.69 6.57%
Adjusted Per Share Value based on latest NOSH - 60,287
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,234.55 1,320.90 1,322.10 1,333.06 1,102.17 1,137.08 1,066.07 10.28%
EPS 134.06 147.01 133.89 125.12 105.15 107.01 89.15 31.28%
DPS 142.93 19.69 29.54 0.00 117.92 19.82 29.72 185.18%
NAPS 10.5076 10.3661 10.7114 10.2736 10.0233 9.9674 9.5986 6.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 21.50 18.50 19.56 17.98 14.60 12.52 12.54 -
P/RPS 1.72 1.38 1.46 1.32 1.30 1.09 1.17 29.31%
P/EPS 15.81 12.39 14.38 14.05 13.64 11.59 13.93 8.81%
EY 6.33 8.07 6.95 7.12 7.33 8.63 7.18 -8.06%
DY 6.74 1.08 1.53 0.00 8.22 1.60 2.39 99.73%
P/NAPS 2.02 1.76 1.80 1.71 1.43 1.24 1.29 34.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 10/02/11 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 -
Price 23.50 18.10 18.60 19.48 16.74 12.80 12.38 -
P/RPS 1.88 1.35 1.39 1.43 1.49 1.12 1.15 38.81%
P/EPS 17.28 12.12 13.68 15.22 15.64 11.85 13.76 16.41%
EY 5.79 8.25 7.31 6.57 6.39 8.44 7.27 -14.09%
DY 6.17 1.10 1.61 0.00 7.17 1.56 2.42 86.73%
P/NAPS 2.20 1.72 1.71 1.85 1.64 1.27 1.28 43.53%

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