[PANAMY] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 25.66%
YoY- 62.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 150,409 203,296 202,161 205,541 153,793 197,222 172,818 -8.85%
PBT 15,844 33,165 28,213 24,584 17,872 27,170 19,359 -12.51%
Tax -1,166 -6,993 -6,216 -5,292 -2,519 -5,166 -3,769 -54.29%
NP 14,678 26,172 21,997 19,292 15,353 22,004 15,590 -3.94%
-
NP to SH 14,678 26,172 21,997 19,292 15,353 22,004 15,590 -3.94%
-
Tax Rate 7.36% 21.09% 22.03% 21.53% 14.09% 19.01% 19.47% -
Total Cost 135,731 177,124 180,164 186,249 138,440 175,218 157,228 -9.34%
-
Net Worth 651,947 639,266 664,798 633,621 626,402 614,889 604,268 5.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 79,505 - 9,165 - 64,482 - 9,354 317.02%
Div Payout % 541.67% - 41.67% - 420.00% - 60.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 651,947 639,266 664,798 633,621 626,402 614,889 604,268 5.19%
NOSH 61,158 60,709 61,102 60,287 61,412 61,122 62,360 -1.29%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.76% 12.87% 10.88% 9.39% 9.98% 11.16% 9.02% -
ROE 2.25% 4.09% 3.31% 3.04% 2.45% 3.58% 2.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 245.93 334.87 330.85 340.93 250.43 322.67 277.13 -7.66%
EPS 24.00 44.00 36.00 32.00 25.00 36.00 25.00 -2.68%
DPS 130.00 0.00 15.00 0.00 105.00 0.00 15.00 322.48%
NAPS 10.66 10.53 10.88 10.51 10.20 10.06 9.69 6.57%
Adjusted Per Share Value based on latest NOSH - 60,287
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 243.87 329.62 327.78 333.26 249.36 319.78 280.21 -8.85%
EPS 23.80 42.44 35.67 31.28 24.89 35.68 25.28 -3.94%
DPS 128.91 0.00 14.86 0.00 104.55 0.00 15.17 316.96%
NAPS 10.5707 10.3651 10.7791 10.2736 10.1565 9.9698 9.7976 5.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 21.50 18.50 19.56 17.98 14.60 12.52 12.54 -
P/RPS 8.74 5.52 5.91 5.27 5.83 3.88 4.52 55.27%
P/EPS 89.58 42.91 54.33 56.19 58.40 34.78 50.16 47.25%
EY 1.12 2.33 1.84 1.78 1.71 2.88 1.99 -31.85%
DY 6.05 0.00 0.77 0.00 7.19 0.00 1.20 194.31%
P/NAPS 2.02 1.76 1.80 1.71 1.43 1.24 1.29 34.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 10/02/11 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 -
Price 23.50 18.10 18.60 19.48 16.74 12.80 12.38 -
P/RPS 9.56 5.41 5.62 5.71 6.68 3.97 4.47 66.07%
P/EPS 97.92 41.99 51.67 60.88 66.96 35.56 49.52 57.60%
EY 1.02 2.38 1.94 1.64 1.49 2.81 2.02 -36.61%
DY 5.53 0.00 0.81 0.00 6.27 0.00 1.21 175.65%
P/NAPS 2.20 1.72 1.71 1.85 1.64 1.27 1.28 43.53%

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