[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.8%
YoY- 37.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 889,328 887,264 761,407 814,664 815,404 822,164 679,764 19.60%
PBT 96,118 97,040 101,806 114,616 105,594 98,336 79,318 13.65%
Tax -17,846 -21,780 -19,127 -23,948 -23,016 -21,168 -14,469 14.99%
NP 78,272 75,260 82,679 90,668 82,578 77,168 64,849 13.34%
-
NP to SH 78,272 75,260 82,679 90,668 82,578 77,168 64,849 13.34%
-
Tax Rate 18.57% 22.44% 18.79% 20.89% 21.80% 21.53% 18.24% -
Total Cost 811,056 812,004 678,728 723,996 732,826 744,996 614,915 20.24%
-
Net Worth 631,679 665,808 648,057 639,330 660,623 633,621 618,186 1.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 18,345 - 88,150 12,143 18,215 - 72,727 -60.04%
Div Payout % 23.44% - 106.62% 13.39% 22.06% - 112.15% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 631,679 665,808 648,057 639,330 660,623 633,621 618,186 1.44%
NOSH 61,150 60,693 60,793 60,715 60,719 60,287 60,606 0.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.80% 8.48% 10.86% 11.13% 10.13% 9.39% 9.54% -
ROE 12.39% 11.30% 12.76% 14.18% 12.50% 12.18% 10.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,454.34 1,461.88 1,252.45 1,341.78 1,342.91 1,363.74 1,121.60 18.89%
EPS 128.00 124.00 136.00 149.33 136.00 128.00 107.00 12.67%
DPS 30.00 0.00 145.00 20.00 30.00 0.00 120.00 -60.28%
NAPS 10.33 10.97 10.66 10.53 10.88 10.51 10.20 0.84%
Adjusted Per Share Value based on latest NOSH - 60,709
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,441.96 1,438.61 1,234.55 1,320.90 1,322.10 1,333.06 1,102.17 19.60%
EPS 126.91 122.03 134.06 147.01 133.89 125.12 105.15 13.34%
DPS 29.74 0.00 142.93 19.69 29.54 0.00 117.92 -60.04%
NAPS 10.2421 10.7954 10.5076 10.3661 10.7114 10.2736 10.0233 1.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 19.50 24.32 21.50 18.50 19.56 17.98 14.60 -
P/RPS 1.34 1.66 1.72 1.38 1.46 1.32 1.30 2.03%
P/EPS 15.23 19.61 15.81 12.39 14.38 14.05 13.64 7.62%
EY 6.56 5.10 6.33 8.07 6.95 7.12 7.33 -7.12%
DY 1.54 0.00 6.74 1.08 1.53 0.00 8.22 -67.22%
P/NAPS 1.89 2.22 2.02 1.76 1.80 1.71 1.43 20.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 17/08/10 20/05/10 -
Price 19.78 23.82 23.50 18.10 18.60 19.48 16.74 -
P/RPS 1.36 1.63 1.88 1.35 1.39 1.43 1.49 -5.89%
P/EPS 15.45 19.21 17.28 12.12 13.68 15.22 15.64 -0.81%
EY 6.47 5.21 5.79 8.25 7.31 6.57 6.39 0.83%
DY 1.52 0.00 6.17 1.10 1.61 0.00 7.17 -64.41%
P/NAPS 1.91 2.17 2.20 1.72 1.71 1.85 1.64 10.68%

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