[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 80.04%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 407,702 205,541 679,764 525,970 328,749 155,931 600,868 -22.76%
PBT 52,797 24,584 79,318 61,447 34,276 14,917 60,818 -8.99%
Tax -11,508 -5,292 -14,469 -11,950 -6,784 -3,015 -11,042 2.79%
NP 41,289 19,292 64,849 49,497 27,492 11,902 49,776 -11.70%
-
NP to SH 41,289 19,292 64,849 49,497 27,492 11,902 49,776 -11.70%
-
Tax Rate 21.80% 21.53% 18.24% 19.45% 19.79% 20.21% 18.16% -
Total Cost 366,413 186,249 614,915 476,473 301,257 144,029 551,092 -23.80%
-
Net Worth 660,623 633,621 618,186 614,740 591,994 601,646 602,168 6.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,107 - 72,727 9,166 9,163 - 63,737 -72.63%
Div Payout % 22.06% - 112.15% 18.52% 33.33% - 128.05% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 660,623 633,621 618,186 614,740 591,994 601,646 602,168 6.36%
NOSH 60,719 60,287 60,606 61,107 61,093 59,510 60,702 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.13% 9.39% 9.54% 9.41% 8.36% 7.63% 8.28% -
ROE 6.25% 3.04% 10.49% 8.05% 4.64% 1.98% 8.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 671.46 340.93 1,121.60 860.73 538.11 262.02 989.86 -22.77%
EPS 68.00 32.00 107.00 81.00 45.00 20.00 82.00 -11.72%
DPS 15.00 0.00 120.00 15.00 15.00 0.00 105.00 -72.64%
NAPS 10.88 10.51 10.20 10.06 9.69 10.11 9.92 6.34%
Adjusted Per Share Value based on latest NOSH - 61,122
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 661.05 333.26 1,102.17 852.81 533.03 252.83 974.25 -22.76%
EPS 66.95 31.28 105.15 80.25 44.58 19.30 80.71 -11.70%
DPS 14.77 0.00 117.92 14.86 14.86 0.00 103.34 -72.63%
NAPS 10.7114 10.2736 10.0233 9.9674 9.5986 9.7551 9.7636 6.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 19.56 17.98 14.60 12.52 12.54 11.90 10.50 -
P/RPS 2.91 5.27 1.30 1.45 2.33 4.54 1.06 95.94%
P/EPS 28.76 56.19 13.64 15.46 27.87 59.50 12.80 71.46%
EY 3.48 1.78 7.33 6.47 3.59 1.68 7.81 -41.63%
DY 0.77 0.00 8.22 1.20 1.20 0.00 10.00 -81.87%
P/NAPS 1.80 1.71 1.43 1.24 1.29 1.18 1.06 42.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 -
Price 18.60 19.48 16.74 12.80 12.38 12.80 11.20 -
P/RPS 2.77 5.71 1.49 1.49 2.30 4.89 1.13 81.70%
P/EPS 27.35 60.88 15.64 15.80 27.51 64.00 13.66 58.78%
EY 3.66 1.64 6.39 6.33 3.63 1.56 7.32 -36.97%
DY 0.81 0.00 7.17 1.17 1.21 0.00 9.38 -80.43%
P/NAPS 1.71 1.85 1.64 1.27 1.28 1.27 1.13 31.77%

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