[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 20.03%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 815,404 822,164 679,764 701,293 657,498 623,724 600,868 22.55%
PBT 105,594 98,336 79,318 81,929 68,552 59,668 60,818 44.40%
Tax -23,016 -21,168 -14,469 -15,933 -13,568 -12,060 -11,042 63.10%
NP 82,578 77,168 64,849 65,996 54,984 47,608 49,776 40.09%
-
NP to SH 82,578 77,168 64,849 65,996 54,984 47,608 49,776 40.09%
-
Tax Rate 21.80% 21.53% 18.24% 19.45% 19.79% 20.21% 18.16% -
Total Cost 732,826 744,996 614,915 635,297 602,514 576,116 551,092 20.90%
-
Net Worth 660,623 633,621 618,186 614,740 591,994 601,646 602,168 6.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 18,215 - 72,727 12,221 18,327 - 63,737 -56.58%
Div Payout % 22.06% - 112.15% 18.52% 33.33% - 128.05% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 660,623 633,621 618,186 614,740 591,994 601,646 602,168 6.36%
NOSH 60,719 60,287 60,606 61,107 61,093 59,510 60,702 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.13% 9.39% 9.54% 9.41% 8.36% 7.63% 8.28% -
ROE 12.50% 12.18% 10.49% 10.74% 9.29% 7.91% 8.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,342.91 1,363.74 1,121.60 1,147.64 1,076.22 1,048.10 989.86 22.52%
EPS 136.00 128.00 107.00 108.00 90.00 80.00 82.00 40.07%
DPS 30.00 0.00 120.00 20.00 30.00 0.00 105.00 -56.58%
NAPS 10.88 10.51 10.20 10.06 9.69 10.11 9.92 6.34%
Adjusted Per Share Value based on latest NOSH - 61,122
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,322.10 1,333.06 1,102.17 1,137.08 1,066.07 1,011.31 974.25 22.55%
EPS 133.89 125.12 105.15 107.01 89.15 77.19 80.71 40.09%
DPS 29.54 0.00 117.92 19.82 29.72 0.00 103.34 -56.57%
NAPS 10.7114 10.2736 10.0233 9.9674 9.5986 9.7551 9.7636 6.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 19.56 17.98 14.60 12.52 12.54 11.90 10.50 -
P/RPS 1.46 1.32 1.30 1.09 1.17 1.14 1.06 23.76%
P/EPS 14.38 14.05 13.64 11.59 13.93 14.87 12.80 8.06%
EY 6.95 7.12 7.33 8.63 7.18 6.72 7.81 -7.47%
DY 1.53 0.00 8.22 1.60 2.39 0.00 10.00 -71.36%
P/NAPS 1.80 1.71 1.43 1.24 1.29 1.18 1.06 42.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 -
Price 18.60 19.48 16.74 12.80 12.38 12.80 11.20 -
P/RPS 1.39 1.43 1.49 1.12 1.15 1.22 1.13 14.78%
P/EPS 13.68 15.22 15.64 11.85 13.76 16.00 13.66 0.09%
EY 7.31 6.57 6.39 8.44 7.27 6.25 7.32 -0.09%
DY 1.61 0.00 7.17 1.56 2.42 0.00 9.38 -69.08%
P/NAPS 1.71 1.85 1.64 1.27 1.28 1.27 1.13 31.77%

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