[PANAMY] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 40.67%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 153,793 197,222 172,818 155,931 113,071 161,265 169,921 -6.43%
PBT 17,872 27,170 19,359 14,917 9,871 18,738 17,367 1.93%
Tax -2,519 -5,166 -3,769 -3,015 -1,410 -2,856 -3,826 -24.33%
NP 15,353 22,004 15,590 11,902 8,461 15,882 13,541 8.74%
-
NP to SH 15,353 22,004 15,590 11,902 8,461 15,882 13,541 8.74%
-
Tax Rate 14.09% 19.01% 19.47% 20.21% 14.28% 15.24% 22.03% -
Total Cost 138,440 175,218 157,228 144,029 104,610 145,383 156,380 -7.80%
-
Net Worth 626,402 614,889 604,268 601,646 599,522 604,126 592,726 3.75%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 64,482 - 9,354 - 54,392 - 9,232 265.82%
Div Payout % 420.00% - 60.00% - 642.86% - 68.18% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 626,402 614,889 604,268 601,646 599,522 604,126 592,726 3.75%
NOSH 61,412 61,122 62,360 59,510 60,435 61,084 61,550 -0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.98% 11.16% 9.02% 7.63% 7.48% 9.85% 7.97% -
ROE 2.45% 3.58% 2.58% 1.98% 1.41% 2.63% 2.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 250.43 322.67 277.13 262.02 187.09 264.00 276.07 -6.29%
EPS 25.00 36.00 25.00 20.00 14.00 26.00 22.00 8.90%
DPS 105.00 0.00 15.00 0.00 90.00 0.00 15.00 266.36%
NAPS 10.20 10.06 9.69 10.11 9.92 9.89 9.63 3.91%
Adjusted Per Share Value based on latest NOSH - 59,510
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 249.36 319.78 280.21 252.83 183.33 261.48 275.51 -6.43%
EPS 24.89 35.68 25.28 19.30 13.72 25.75 21.96 8.71%
DPS 104.55 0.00 15.17 0.00 88.19 0.00 14.97 265.80%
NAPS 10.1565 9.9698 9.7976 9.7551 9.7207 9.7953 9.6105 3.75%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 14.60 12.52 12.54 11.90 10.50 10.40 10.60 -
P/RPS 5.83 3.88 4.52 4.54 5.61 3.94 3.84 32.13%
P/EPS 58.40 34.78 50.16 59.50 75.00 40.00 48.18 13.69%
EY 1.71 2.88 1.99 1.68 1.33 2.50 2.08 -12.25%
DY 7.19 0.00 1.20 0.00 8.57 0.00 1.42 195.15%
P/NAPS 1.43 1.24 1.29 1.18 1.06 1.05 1.10 19.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 -
Price 16.74 12.80 12.38 12.80 11.20 10.40 10.50 -
P/RPS 6.68 3.97 4.47 4.89 5.99 3.94 3.80 45.70%
P/EPS 66.96 35.56 49.52 64.00 80.00 40.00 47.73 25.34%
EY 1.49 2.81 2.02 1.56 1.25 2.50 2.10 -20.46%
DY 6.27 0.00 1.21 0.00 8.04 0.00 1.43 168.13%
P/NAPS 1.64 1.27 1.28 1.27 1.13 1.05 1.09 31.33%

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