[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 8.3%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 657,498 623,724 600,868 650,396 653,062 626,440 562,490 10.95%
PBT 68,552 59,668 60,818 67,929 64,418 59,368 64,923 3.68%
Tax -13,568 -12,060 -11,042 -12,844 -13,554 -11,804 -12,293 6.79%
NP 54,984 47,608 49,776 55,085 50,864 47,564 52,630 2.95%
-
NP to SH 54,984 47,608 49,776 55,085 50,864 47,564 52,630 2.95%
-
Tax Rate 19.79% 20.21% 18.16% 18.91% 21.04% 19.88% 18.93% -
Total Cost 602,514 576,116 551,092 595,310 602,198 578,876 509,860 11.76%
-
Net Worth 591,994 601,646 602,168 600,875 583,119 603,468 602,522 -1.16%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,327 - 63,737 - 18,165 - 69,568 -58.87%
Div Payout % 33.33% - 128.05% - 35.71% - 132.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 591,994 601,646 602,168 600,875 583,119 603,468 602,522 -1.16%
NOSH 61,093 59,510 60,702 60,755 60,552 59,455 60,494 0.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.36% 7.63% 8.28% 8.47% 7.79% 7.59% 9.36% -
ROE 9.29% 7.91% 8.27% 9.17% 8.72% 7.88% 8.73% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,076.22 1,048.10 989.86 1,070.51 1,078.51 1,053.64 929.82 10.22%
EPS 90.00 80.00 82.00 90.67 84.00 80.00 87.00 2.28%
DPS 30.00 0.00 105.00 0.00 30.00 0.00 115.00 -59.13%
NAPS 9.69 10.11 9.92 9.89 9.63 10.15 9.96 -1.81%
Adjusted Per Share Value based on latest NOSH - 61,084
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,082.38 1,026.78 989.15 1,070.69 1,075.07 1,031.25 925.97 10.95%
EPS 90.51 78.37 81.94 90.68 83.73 78.30 86.64 2.95%
DPS 30.17 0.00 104.93 0.00 29.90 0.00 114.52 -58.87%
NAPS 9.7454 9.9043 9.9129 9.8916 9.5993 9.9343 9.9188 -1.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 12.54 11.90 10.50 10.40 10.60 11.60 10.70 -
P/RPS 1.17 1.14 1.06 0.97 0.98 1.10 1.15 1.15%
P/EPS 13.93 14.87 12.80 11.47 12.62 14.50 12.30 8.64%
EY 7.18 6.72 7.81 8.72 7.92 6.90 8.13 -7.94%
DY 2.39 0.00 10.00 0.00 2.83 0.00 10.75 -63.26%
P/NAPS 1.29 1.18 1.06 1.05 1.10 1.14 1.07 13.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 21/08/08 28/05/08 -
Price 12.38 12.80 11.20 10.40 10.50 11.70 11.50 -
P/RPS 1.15 1.22 1.13 0.97 0.97 1.11 1.24 -4.89%
P/EPS 13.76 16.00 13.66 11.47 12.50 14.63 13.22 2.70%
EY 7.27 6.25 7.32 8.72 8.00 6.84 7.57 -2.65%
DY 2.42 0.00 9.38 0.00 2.86 0.00 10.00 -61.13%
P/NAPS 1.28 1.27 1.13 1.05 1.09 1.15 1.15 7.39%

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