[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -8.81%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 890,776 889,328 887,264 761,407 814,664 815,404 822,164 5.47%
PBT 98,712 96,118 97,040 101,806 114,616 105,594 98,336 0.25%
Tax -20,122 -17,846 -21,780 -19,127 -23,948 -23,016 -21,168 -3.31%
NP 78,589 78,272 75,260 82,679 90,668 82,578 77,168 1.22%
-
NP to SH 78,589 78,272 75,260 82,679 90,668 82,578 77,168 1.22%
-
Tax Rate 20.38% 18.57% 22.44% 18.79% 20.89% 21.80% 21.53% -
Total Cost 812,186 811,056 812,004 678,728 723,996 732,826 744,996 5.90%
-
Net Worth 646,944 631,679 665,808 648,057 639,330 660,623 633,621 1.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,149 18,345 - 88,150 12,143 18,215 - -
Div Payout % 15.46% 23.44% - 106.62% 13.39% 22.06% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 646,944 631,679 665,808 648,057 639,330 660,623 633,621 1.39%
NOSH 60,746 61,150 60,693 60,793 60,715 60,719 60,287 0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.82% 8.80% 8.48% 10.86% 11.13% 10.13% 9.39% -
ROE 12.15% 12.39% 11.30% 12.76% 14.18% 12.50% 12.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,466.39 1,454.34 1,461.88 1,252.45 1,341.78 1,342.91 1,363.74 4.94%
EPS 129.33 128.00 124.00 136.00 149.33 136.00 128.00 0.68%
DPS 20.00 30.00 0.00 145.00 20.00 30.00 0.00 -
NAPS 10.65 10.33 10.97 10.66 10.53 10.88 10.51 0.88%
Adjusted Per Share Value based on latest NOSH - 61,158
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,444.31 1,441.96 1,438.61 1,234.55 1,320.90 1,322.10 1,333.06 5.47%
EPS 127.42 126.91 122.03 134.06 147.01 133.89 125.12 1.21%
DPS 19.70 29.74 0.00 142.93 19.69 29.54 0.00 -
NAPS 10.4896 10.2421 10.7954 10.5076 10.3661 10.7114 10.2736 1.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 20.04 19.50 24.32 21.50 18.50 19.56 17.98 -
P/RPS 1.37 1.34 1.66 1.72 1.38 1.46 1.32 2.50%
P/EPS 15.49 15.23 19.61 15.81 12.39 14.38 14.05 6.70%
EY 6.46 6.56 5.10 6.33 8.07 6.95 7.12 -6.26%
DY 1.00 1.54 0.00 6.74 1.08 1.53 0.00 -
P/NAPS 1.88 1.89 2.22 2.02 1.76 1.80 1.71 6.50%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 17/08/10 -
Price 20.80 19.78 23.82 23.50 18.10 18.60 19.48 -
P/RPS 1.42 1.36 1.63 1.88 1.35 1.39 1.43 -0.46%
P/EPS 16.08 15.45 19.21 17.28 12.12 13.68 15.22 3.72%
EY 6.22 6.47 5.21 5.79 8.25 7.31 6.57 -3.57%
DY 0.96 1.52 0.00 6.17 1.10 1.61 0.00 -
P/NAPS 1.95 1.91 2.17 2.20 1.72 1.71 1.85 3.56%

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