[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 15.49%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 822,164 679,764 701,293 657,498 623,724 600,868 650,396 16.96%
PBT 98,336 79,318 81,929 68,552 59,668 60,818 67,929 28.05%
Tax -21,168 -14,469 -15,933 -13,568 -12,060 -11,042 -12,844 39.65%
NP 77,168 64,849 65,996 54,984 47,608 49,776 55,085 25.27%
-
NP to SH 77,168 64,849 65,996 54,984 47,608 49,776 55,085 25.27%
-
Tax Rate 21.53% 18.24% 19.45% 19.79% 20.21% 18.16% 18.91% -
Total Cost 744,996 614,915 635,297 602,514 576,116 551,092 595,310 16.17%
-
Net Worth 633,621 618,186 614,740 591,994 601,646 602,168 600,875 3.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 72,727 12,221 18,327 - 63,737 - -
Div Payout % - 112.15% 18.52% 33.33% - 128.05% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 633,621 618,186 614,740 591,994 601,646 602,168 600,875 3.61%
NOSH 60,287 60,606 61,107 61,093 59,510 60,702 60,755 -0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.39% 9.54% 9.41% 8.36% 7.63% 8.28% 8.47% -
ROE 12.18% 10.49% 10.74% 9.29% 7.91% 8.27% 9.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,363.74 1,121.60 1,147.64 1,076.22 1,048.10 989.86 1,070.51 17.56%
EPS 128.00 107.00 108.00 90.00 80.00 82.00 90.67 25.92%
DPS 0.00 120.00 20.00 30.00 0.00 105.00 0.00 -
NAPS 10.51 10.20 10.06 9.69 10.11 9.92 9.89 4.14%
Adjusted Per Share Value based on latest NOSH - 62,360
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,333.06 1,102.17 1,137.08 1,066.07 1,011.31 974.25 1,054.55 16.96%
EPS 125.12 105.15 107.01 89.15 77.19 80.71 89.32 25.27%
DPS 0.00 117.92 19.82 29.72 0.00 103.34 0.00 -
NAPS 10.2736 10.0233 9.9674 9.5986 9.7551 9.7636 9.7426 3.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 17.98 14.60 12.52 12.54 11.90 10.50 10.40 -
P/RPS 1.32 1.30 1.09 1.17 1.14 1.06 0.97 22.87%
P/EPS 14.05 13.64 11.59 13.93 14.87 12.80 11.47 14.52%
EY 7.12 7.33 8.63 7.18 6.72 7.81 8.72 -12.67%
DY 0.00 8.22 1.60 2.39 0.00 10.00 0.00 -
P/NAPS 1.71 1.43 1.24 1.29 1.18 1.06 1.05 38.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 -
Price 19.48 16.74 12.80 12.38 12.80 11.20 10.40 -
P/RPS 1.43 1.49 1.12 1.15 1.22 1.13 0.97 29.62%
P/EPS 15.22 15.64 11.85 13.76 16.00 13.66 11.47 20.81%
EY 6.57 6.39 8.44 7.27 6.25 7.32 8.72 -17.24%
DY 0.00 7.17 1.56 2.42 0.00 9.38 0.00 -
P/NAPS 1.85 1.64 1.27 1.28 1.27 1.13 1.05 46.02%

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