[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -8.97%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 825,833 890,776 889,328 887,264 761,407 814,664 815,404 0.85%
PBT 85,211 98,712 96,118 97,040 101,806 114,616 105,594 -13.31%
Tax -18,804 -20,122 -17,846 -21,780 -19,127 -23,948 -23,016 -12.59%
NP 66,407 78,589 78,272 75,260 82,679 90,668 82,578 -13.51%
-
NP to SH 66,407 78,589 78,272 75,260 82,679 90,668 82,578 -13.51%
-
Tax Rate 22.07% 20.38% 18.57% 22.44% 18.79% 20.89% 21.80% -
Total Cost 759,426 812,186 811,056 812,004 678,728 723,996 732,826 2.40%
-
Net Worth 647,552 646,944 631,679 665,808 648,057 639,330 660,623 -1.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,111 12,149 18,345 - 88,150 12,143 18,215 -36.96%
Div Payout % 13.72% 15.46% 23.44% - 106.62% 13.39% 22.06% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 647,552 646,944 631,679 665,808 648,057 639,330 660,623 -1.32%
NOSH 60,746 60,746 61,150 60,693 60,793 60,715 60,719 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.04% 8.82% 8.80% 8.48% 10.86% 11.13% 10.13% -
ROE 10.26% 12.15% 12.39% 11.30% 12.76% 14.18% 12.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,359.49 1,466.39 1,454.34 1,461.88 1,252.45 1,341.78 1,342.91 0.82%
EPS 109.00 129.33 128.00 124.00 136.00 149.33 136.00 -13.70%
DPS 15.00 20.00 30.00 0.00 145.00 20.00 30.00 -36.97%
NAPS 10.66 10.65 10.33 10.97 10.66 10.53 10.88 -1.35%
Adjusted Per Share Value based on latest NOSH - 60,693
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,339.01 1,444.31 1,441.96 1,438.61 1,234.55 1,320.90 1,322.10 0.85%
EPS 107.67 127.42 126.91 122.03 134.06 147.01 133.89 -13.51%
DPS 14.77 19.70 29.74 0.00 142.93 19.69 29.54 -36.97%
NAPS 10.4994 10.4896 10.2421 10.7954 10.5076 10.3661 10.7114 -1.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 22.00 20.04 19.50 24.32 21.50 18.50 19.56 -
P/RPS 1.62 1.37 1.34 1.66 1.72 1.38 1.46 7.17%
P/EPS 20.12 15.49 15.23 19.61 15.81 12.39 14.38 25.07%
EY 4.97 6.46 6.56 5.10 6.33 8.07 6.95 -20.01%
DY 0.68 1.00 1.54 0.00 6.74 1.08 1.53 -41.73%
P/NAPS 2.06 1.88 1.89 2.22 2.02 1.76 1.80 9.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 -
Price 23.00 20.80 19.78 23.82 23.50 18.10 18.60 -
P/RPS 1.69 1.42 1.36 1.63 1.88 1.35 1.39 13.90%
P/EPS 21.04 16.08 15.45 19.21 17.28 12.12 13.68 33.20%
EY 4.75 6.22 6.47 5.21 5.79 8.25 7.31 -24.95%
DY 0.65 0.96 1.52 0.00 6.17 1.10 1.61 -45.34%
P/NAPS 2.16 1.95 1.91 2.17 2.20 1.72 1.71 16.83%

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