[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -70.25%
YoY- 62.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 761,407 610,998 407,702 205,541 679,764 525,970 328,749 75.14%
PBT 101,806 85,962 52,797 24,584 79,318 61,447 34,276 106.76%
Tax -19,127 -17,961 -11,508 -5,292 -14,469 -11,950 -6,784 99.70%
NP 82,679 68,001 41,289 19,292 64,849 49,497 27,492 108.48%
-
NP to SH 82,679 68,001 41,289 19,292 64,849 49,497 27,492 108.48%
-
Tax Rate 18.79% 20.89% 21.80% 21.53% 18.24% 19.45% 19.79% -
Total Cost 678,728 542,997 366,413 186,249 614,915 476,473 301,257 71.94%
-
Net Worth 648,057 639,330 660,623 633,621 618,186 614,740 591,994 6.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 88,150 9,107 9,107 - 72,727 9,166 9,163 352.95%
Div Payout % 106.62% 13.39% 22.06% - 112.15% 18.52% 33.33% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 648,057 639,330 660,623 633,621 618,186 614,740 591,994 6.22%
NOSH 60,793 60,715 60,719 60,287 60,606 61,107 61,093 -0.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.86% 11.13% 10.13% 9.39% 9.54% 9.41% 8.36% -
ROE 12.76% 10.64% 6.25% 3.04% 10.49% 8.05% 4.64% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,252.45 1,006.33 671.46 340.93 1,121.60 860.73 538.11 75.71%
EPS 136.00 112.00 68.00 32.00 107.00 81.00 45.00 109.17%
DPS 145.00 15.00 15.00 0.00 120.00 15.00 15.00 354.41%
NAPS 10.66 10.53 10.88 10.51 10.20 10.06 9.69 6.57%
Adjusted Per Share Value based on latest NOSH - 60,287
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,234.55 990.67 661.05 333.26 1,102.17 852.81 533.03 75.14%
EPS 134.06 110.26 66.95 31.28 105.15 80.25 44.58 108.47%
DPS 142.93 14.77 14.77 0.00 117.92 14.86 14.86 352.89%
NAPS 10.5076 10.3661 10.7114 10.2736 10.0233 9.9674 9.5986 6.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 21.50 18.50 19.56 17.98 14.60 12.52 12.54 -
P/RPS 1.72 1.84 2.91 5.27 1.30 1.45 2.33 -18.33%
P/EPS 15.81 16.52 28.76 56.19 13.64 15.46 27.87 -31.49%
EY 6.33 6.05 3.48 1.78 7.33 6.47 3.59 46.00%
DY 6.74 0.81 0.77 0.00 8.22 1.20 1.20 216.30%
P/NAPS 2.02 1.76 1.80 1.71 1.43 1.24 1.29 34.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 10/02/11 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 -
Price 23.50 18.10 18.60 19.48 16.74 12.80 12.38 -
P/RPS 1.88 1.80 2.77 5.71 1.49 1.49 2.30 -12.58%
P/EPS 17.28 16.16 27.35 60.88 15.64 15.80 27.51 -26.67%
EY 5.79 6.19 3.66 1.64 6.39 6.33 3.63 36.55%
DY 6.17 0.83 0.81 0.00 7.17 1.17 1.21 196.54%
P/NAPS 2.20 1.72 1.71 1.85 1.64 1.27 1.28 43.53%

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