[PANAMY] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 28.19%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 157,751 223,418 222,849 221,816 150,409 203,296 202,161 -15.22%
PBT 11,177 25,975 23,799 24,260 15,844 33,165 28,213 -46.02%
Tax -3,712 -6,169 -3,478 -5,445 -1,166 -6,993 -6,216 -29.06%
NP 7,465 19,806 20,321 18,815 14,678 26,172 21,997 -51.31%
-
NP to SH 7,465 19,806 20,321 18,815 14,678 26,172 21,997 -51.31%
-
Tax Rate 33.21% 23.75% 14.61% 22.44% 7.36% 21.09% 22.03% -
Total Cost 150,286 203,612 202,528 203,001 135,731 177,124 180,164 -11.37%
-
Net Worth 647,552 646,944 636,108 665,808 651,947 639,266 664,798 -1.73%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 9,236 - 79,505 - 9,165 -
Div Payout % - - 45.45% - 541.67% - 41.67% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 647,552 646,944 636,108 665,808 651,947 639,266 664,798 -1.73%
NOSH 60,746 60,746 61,578 60,693 61,158 60,709 61,102 -0.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.73% 8.86% 9.12% 8.48% 9.76% 12.87% 10.88% -
ROE 1.15% 3.06% 3.19% 2.83% 2.25% 4.09% 3.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 259.69 367.79 361.89 365.47 245.93 334.87 330.85 -14.89%
EPS 12.00 33.00 33.00 31.00 24.00 44.00 36.00 -51.89%
DPS 0.00 0.00 15.00 0.00 130.00 0.00 15.00 -
NAPS 10.66 10.65 10.33 10.97 10.66 10.53 10.88 -1.35%
Adjusted Per Share Value based on latest NOSH - 60,693
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 255.78 362.25 361.33 359.65 243.87 329.62 327.78 -15.22%
EPS 12.10 32.11 32.95 30.51 23.80 42.44 35.67 -51.32%
DPS 0.00 0.00 14.98 0.00 128.91 0.00 14.86 -
NAPS 10.4994 10.4896 10.3139 10.7954 10.5707 10.3651 10.7791 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 22.00 20.04 19.50 24.32 21.50 18.50 19.56 -
P/RPS 8.47 5.45 5.39 6.65 8.74 5.52 5.91 27.08%
P/EPS 179.02 61.46 59.09 78.45 89.58 42.91 54.33 121.27%
EY 0.56 1.63 1.69 1.27 1.12 2.33 1.84 -54.72%
DY 0.00 0.00 0.77 0.00 6.05 0.00 0.77 -
P/NAPS 2.06 1.88 1.89 2.22 2.02 1.76 1.80 9.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 -
Price 23.00 20.80 19.78 23.82 23.50 18.10 18.60 -
P/RPS 8.86 5.66 5.47 6.52 9.56 5.41 5.62 35.41%
P/EPS 187.16 63.79 59.94 76.84 97.92 41.99 51.67 135.67%
EY 0.53 1.57 1.67 1.30 1.02 2.38 1.94 -57.86%
DY 0.00 0.00 0.76 0.00 5.53 0.00 0.81 -
P/NAPS 2.16 1.95 1.91 2.17 2.20 1.72 1.71 16.83%

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