[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -76.09%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 679,764 525,970 328,749 155,931 600,868 487,797 326,531 63.11%
PBT 79,318 61,447 34,276 14,917 60,818 50,947 32,209 82.46%
Tax -14,469 -11,950 -6,784 -3,015 -11,042 -9,633 -6,777 65.88%
NP 64,849 49,497 27,492 11,902 49,776 41,314 25,432 86.75%
-
NP to SH 64,849 49,497 27,492 11,902 49,776 41,314 25,432 86.75%
-
Tax Rate 18.24% 19.45% 19.79% 20.21% 18.16% 18.91% 21.04% -
Total Cost 614,915 476,473 301,257 144,029 551,092 446,483 301,099 61.03%
-
Net Worth 618,186 614,740 591,994 601,646 602,168 600,875 583,119 3.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 72,727 9,166 9,163 - 63,737 - 9,082 300.76%
Div Payout % 112.15% 18.52% 33.33% - 128.05% - 35.71% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 618,186 614,740 591,994 601,646 602,168 600,875 583,119 3.97%
NOSH 60,606 61,107 61,093 59,510 60,702 60,755 60,552 0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.54% 9.41% 8.36% 7.63% 8.28% 8.47% 7.79% -
ROE 10.49% 8.05% 4.64% 1.98% 8.27% 6.88% 4.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,121.60 860.73 538.11 262.02 989.86 802.88 539.25 63.01%
EPS 107.00 81.00 45.00 20.00 82.00 68.00 42.00 86.63%
DPS 120.00 15.00 15.00 0.00 105.00 0.00 15.00 300.50%
NAPS 10.20 10.06 9.69 10.11 9.92 9.89 9.63 3.91%
Adjusted Per Share Value based on latest NOSH - 59,510
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,102.17 852.81 533.03 252.83 974.25 790.92 529.44 63.11%
EPS 105.15 80.25 44.58 19.30 80.71 66.99 41.24 86.74%
DPS 117.92 14.86 14.86 0.00 103.34 0.00 14.73 300.68%
NAPS 10.0233 9.9674 9.5986 9.7551 9.7636 9.7426 9.4547 3.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 14.60 12.52 12.54 11.90 10.50 10.40 10.60 -
P/RPS 1.30 1.45 2.33 4.54 1.06 1.30 1.97 -24.22%
P/EPS 13.64 15.46 27.87 59.50 12.80 15.29 25.24 -33.67%
EY 7.33 6.47 3.59 1.68 7.81 6.54 3.96 50.81%
DY 8.22 1.20 1.20 0.00 10.00 0.00 1.42 222.74%
P/NAPS 1.43 1.24 1.29 1.18 1.06 1.05 1.10 19.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 -
Price 16.74 12.80 12.38 12.80 11.20 10.40 10.50 -
P/RPS 1.49 1.49 2.30 4.89 1.13 1.30 1.95 -16.43%
P/EPS 15.64 15.80 27.51 64.00 13.66 15.29 25.00 -26.87%
EY 6.39 6.33 3.63 1.56 7.32 6.54 4.00 36.69%
DY 7.17 1.17 1.21 0.00 9.38 0.00 1.43 193.23%
P/NAPS 1.64 1.27 1.28 1.27 1.13 1.05 1.09 31.33%

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