[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 21.58%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 668,082 444,664 221,816 761,407 610,998 407,702 205,541 118.95%
PBT 74,034 48,059 24,260 101,806 85,962 52,797 24,584 108.11%
Tax -15,092 -8,923 -5,445 -19,127 -17,961 -11,508 -5,292 100.71%
NP 58,942 39,136 18,815 82,679 68,001 41,289 19,292 110.12%
-
NP to SH 58,942 39,136 18,815 82,679 68,001 41,289 19,292 110.12%
-
Tax Rate 20.39% 18.57% 22.44% 18.79% 20.89% 21.80% 21.53% -
Total Cost 609,140 405,528 203,001 678,728 542,997 366,413 186,249 119.85%
-
Net Worth 646,944 631,679 665,808 648,057 639,330 660,623 633,621 1.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,111 9,172 - 88,150 9,107 9,107 - -
Div Payout % 15.46% 23.44% - 106.62% 13.39% 22.06% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 646,944 631,679 665,808 648,057 639,330 660,623 633,621 1.39%
NOSH 60,746 61,150 60,693 60,793 60,715 60,719 60,287 0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.82% 8.80% 8.48% 10.86% 11.13% 10.13% 9.39% -
ROE 9.11% 6.20% 2.83% 12.76% 10.64% 6.25% 3.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,099.80 727.17 365.47 1,252.45 1,006.33 671.46 340.93 117.85%
EPS 97.00 64.00 31.00 136.00 112.00 68.00 32.00 109.02%
DPS 15.00 15.00 0.00 145.00 15.00 15.00 0.00 -
NAPS 10.65 10.33 10.97 10.66 10.53 10.88 10.51 0.88%
Adjusted Per Share Value based on latest NOSH - 61,158
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,083.23 720.98 359.65 1,234.55 990.67 661.05 333.26 118.95%
EPS 95.57 63.46 30.51 134.06 110.26 66.95 31.28 110.12%
DPS 14.77 14.87 0.00 142.93 14.77 14.77 0.00 -
NAPS 10.4896 10.2421 10.7954 10.5076 10.3661 10.7114 10.2736 1.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 20.04 19.50 24.32 21.50 18.50 19.56 17.98 -
P/RPS 1.82 2.68 6.65 1.72 1.84 2.91 5.27 -50.68%
P/EPS 20.65 30.47 78.45 15.81 16.52 28.76 56.19 -48.59%
EY 4.84 3.28 1.27 6.33 6.05 3.48 1.78 94.45%
DY 0.75 0.77 0.00 6.74 0.81 0.77 0.00 -
P/NAPS 1.88 1.89 2.22 2.02 1.76 1.80 1.71 6.50%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 17/08/10 -
Price 20.80 19.78 23.82 23.50 18.10 18.60 19.48 -
P/RPS 1.89 2.72 6.52 1.88 1.80 2.77 5.71 -52.05%
P/EPS 21.44 30.91 76.84 17.28 16.16 27.35 60.88 -50.03%
EY 4.66 3.24 1.30 5.79 6.19 3.66 1.64 100.23%
DY 0.72 0.76 0.00 6.17 0.83 0.81 0.00 -
P/NAPS 1.95 1.91 2.17 2.20 1.72 1.71 1.85 3.56%

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