[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -77.24%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 825,833 668,082 444,664 221,816 761,407 610,998 407,702 60.02%
PBT 85,211 74,034 48,059 24,260 101,806 85,962 52,797 37.55%
Tax -18,804 -15,092 -8,923 -5,445 -19,127 -17,961 -11,508 38.68%
NP 66,407 58,942 39,136 18,815 82,679 68,001 41,289 37.23%
-
NP to SH 66,407 58,942 39,136 18,815 82,679 68,001 41,289 37.23%
-
Tax Rate 22.07% 20.39% 18.57% 22.44% 18.79% 20.89% 21.80% -
Total Cost 759,426 609,140 405,528 203,001 678,728 542,997 366,413 62.48%
-
Net Worth 647,552 646,944 631,679 665,808 648,057 639,330 660,623 -1.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,111 9,111 9,172 - 88,150 9,107 9,107 0.02%
Div Payout % 13.72% 15.46% 23.44% - 106.62% 13.39% 22.06% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 647,552 646,944 631,679 665,808 648,057 639,330 660,623 -1.32%
NOSH 60,746 60,746 61,150 60,693 60,793 60,715 60,719 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.04% 8.82% 8.80% 8.48% 10.86% 11.13% 10.13% -
ROE 10.26% 9.11% 6.20% 2.83% 12.76% 10.64% 6.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,359.49 1,099.80 727.17 365.47 1,252.45 1,006.33 671.46 59.97%
EPS 109.00 97.00 64.00 31.00 136.00 112.00 68.00 36.92%
DPS 15.00 15.00 15.00 0.00 145.00 15.00 15.00 0.00%
NAPS 10.66 10.65 10.33 10.97 10.66 10.53 10.88 -1.35%
Adjusted Per Share Value based on latest NOSH - 60,693
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,359.49 1,099.80 732.01 365.15 1,253.43 1,005.83 671.16 60.02%
EPS 109.32 97.03 64.43 30.97 136.11 111.94 67.97 37.23%
DPS 15.00 15.00 15.10 0.00 145.11 14.99 14.99 0.04%
NAPS 10.66 10.65 10.3987 10.9606 10.6684 10.5247 10.8752 -1.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 22.00 20.04 19.50 24.32 21.50 18.50 19.56 -
P/RPS 1.62 1.82 2.68 6.65 1.72 1.84 2.91 -32.30%
P/EPS 20.12 20.65 30.47 78.45 15.81 16.52 28.76 -21.17%
EY 4.97 4.84 3.28 1.27 6.33 6.05 3.48 26.79%
DY 0.68 0.75 0.77 0.00 6.74 0.81 0.77 -7.94%
P/NAPS 2.06 1.88 1.89 2.22 2.02 1.76 1.80 9.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 -
Price 23.00 20.80 19.78 23.82 23.50 18.10 18.60 -
P/RPS 1.69 1.89 2.72 6.52 1.88 1.80 2.77 -28.04%
P/EPS 21.04 21.44 30.91 76.84 17.28 16.16 27.35 -16.02%
EY 4.75 4.66 3.24 1.30 5.79 6.19 3.66 18.96%
DY 0.65 0.72 0.76 0.00 6.17 0.83 0.81 -13.63%
P/NAPS 2.16 1.95 1.91 2.17 2.20 1.72 1.71 16.83%

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