[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 20.48%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 525,970 328,749 155,931 600,868 487,797 326,531 156,610 123.77%
PBT 61,447 34,276 14,917 60,818 50,947 32,209 14,842 157.16%
Tax -11,950 -6,784 -3,015 -11,042 -9,633 -6,777 -2,951 153.41%
NP 49,497 27,492 11,902 49,776 41,314 25,432 11,891 158.09%
-
NP to SH 49,497 27,492 11,902 49,776 41,314 25,432 11,891 158.09%
-
Tax Rate 19.45% 19.79% 20.21% 18.16% 18.91% 21.04% 19.88% -
Total Cost 476,473 301,257 144,029 551,092 446,483 301,099 144,719 120.83%
-
Net Worth 614,740 591,994 601,646 602,168 600,875 583,119 603,468 1.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,166 9,163 - 63,737 - 9,082 - -
Div Payout % 18.52% 33.33% - 128.05% - 35.71% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 614,740 591,994 601,646 602,168 600,875 583,119 603,468 1.23%
NOSH 61,107 61,093 59,510 60,702 60,755 60,552 59,455 1.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.41% 8.36% 7.63% 8.28% 8.47% 7.79% 7.59% -
ROE 8.05% 4.64% 1.98% 8.27% 6.88% 4.36% 1.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 860.73 538.11 262.02 989.86 802.88 539.25 263.41 119.72%
EPS 81.00 45.00 20.00 82.00 68.00 42.00 20.00 153.43%
DPS 15.00 15.00 0.00 105.00 0.00 15.00 0.00 -
NAPS 10.06 9.69 10.11 9.92 9.89 9.63 10.15 -0.59%
Adjusted Per Share Value based on latest NOSH - 60,435
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 865.85 541.19 256.69 989.15 803.01 537.54 257.81 123.77%
EPS 81.48 45.26 19.59 81.94 68.01 41.87 19.58 158.04%
DPS 15.09 15.09 0.00 104.93 0.00 14.95 0.00 -
NAPS 10.1199 9.7454 9.9043 9.9129 9.8916 9.5993 9.9343 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 12.52 12.54 11.90 10.50 10.40 10.60 11.60 -
P/RPS 1.45 2.33 4.54 1.06 1.30 1.97 4.40 -52.19%
P/EPS 15.46 27.87 59.50 12.80 15.29 25.24 58.00 -58.48%
EY 6.47 3.59 1.68 7.81 6.54 3.96 1.72 141.28%
DY 1.20 1.20 0.00 10.00 0.00 1.42 0.00 -
P/NAPS 1.24 1.29 1.18 1.06 1.05 1.10 1.14 5.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 21/08/08 -
Price 12.80 12.38 12.80 11.20 10.40 10.50 11.70 -
P/RPS 1.49 2.30 4.89 1.13 1.30 1.95 4.44 -51.61%
P/EPS 15.80 27.51 64.00 13.66 15.29 25.00 58.50 -58.11%
EY 6.33 3.63 1.56 7.32 6.54 4.00 1.71 138.72%
DY 1.17 1.21 0.00 9.38 0.00 1.43 0.00 -
P/NAPS 1.27 1.28 1.27 1.13 1.05 1.09 1.15 6.82%

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