[PANAMY] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 30.99%
YoY- 15.13%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 205,541 153,793 197,222 172,818 155,931 113,071 161,265 17.60%
PBT 24,584 17,872 27,170 19,359 14,917 9,871 18,738 19.90%
Tax -5,292 -2,519 -5,166 -3,769 -3,015 -1,410 -2,856 51.03%
NP 19,292 15,353 22,004 15,590 11,902 8,461 15,882 13.88%
-
NP to SH 19,292 15,353 22,004 15,590 11,902 8,461 15,882 13.88%
-
Tax Rate 21.53% 14.09% 19.01% 19.47% 20.21% 14.28% 15.24% -
Total Cost 186,249 138,440 175,218 157,228 144,029 104,610 145,383 18.00%
-
Net Worth 633,621 626,402 614,889 604,268 601,646 599,522 604,126 3.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 64,482 - 9,354 - 54,392 - -
Div Payout % - 420.00% - 60.00% - 642.86% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 633,621 626,402 614,889 604,268 601,646 599,522 604,126 3.23%
NOSH 60,287 61,412 61,122 62,360 59,510 60,435 61,084 -0.87%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.39% 9.98% 11.16% 9.02% 7.63% 7.48% 9.85% -
ROE 3.04% 2.45% 3.58% 2.58% 1.98% 1.41% 2.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 340.93 250.43 322.67 277.13 262.02 187.09 264.00 18.64%
EPS 32.00 25.00 36.00 25.00 20.00 14.00 26.00 14.89%
DPS 0.00 105.00 0.00 15.00 0.00 90.00 0.00 -
NAPS 10.51 10.20 10.06 9.69 10.11 9.92 9.89 4.14%
Adjusted Per Share Value based on latest NOSH - 62,360
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 333.26 249.36 319.78 280.21 252.83 183.33 261.48 17.60%
EPS 31.28 24.89 35.68 25.28 19.30 13.72 25.75 13.88%
DPS 0.00 104.55 0.00 15.17 0.00 88.19 0.00 -
NAPS 10.2736 10.1565 9.9698 9.7976 9.7551 9.7207 9.7953 3.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 17.98 14.60 12.52 12.54 11.90 10.50 10.40 -
P/RPS 5.27 5.83 3.88 4.52 4.54 5.61 3.94 21.46%
P/EPS 56.19 58.40 34.78 50.16 59.50 75.00 40.00 25.50%
EY 1.78 1.71 2.88 1.99 1.68 1.33 2.50 -20.31%
DY 0.00 7.19 0.00 1.20 0.00 8.57 0.00 -
P/NAPS 1.71 1.43 1.24 1.29 1.18 1.06 1.05 38.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 -
Price 19.48 16.74 12.80 12.38 12.80 11.20 10.40 -
P/RPS 5.71 6.68 3.97 4.47 4.89 5.99 3.94 28.15%
P/EPS 60.88 66.96 35.56 49.52 64.00 80.00 40.00 32.41%
EY 1.64 1.49 2.81 2.02 1.56 1.25 2.50 -24.56%
DY 0.00 6.27 0.00 1.21 0.00 8.04 0.00 -
P/NAPS 1.85 1.64 1.27 1.28 1.27 1.13 1.05 46.02%

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