[PANAMY] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 17.29%
YoY- 16.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 172,818 155,931 113,071 161,265 169,921 156,610 126,471 23.11%
PBT 19,359 14,917 9,871 18,738 17,367 14,842 12,489 33.90%
Tax -3,769 -3,015 -1,410 -2,856 -3,826 -2,951 -684 211.64%
NP 15,590 11,902 8,461 15,882 13,541 11,891 11,805 20.35%
-
NP to SH 15,590 11,902 8,461 15,882 13,541 11,891 11,805 20.35%
-
Tax Rate 19.47% 20.21% 14.28% 15.24% 22.03% 19.88% 5.48% -
Total Cost 157,228 144,029 104,610 145,383 156,380 144,719 114,666 23.39%
-
Net Worth 604,268 601,646 599,522 604,126 592,726 603,468 618,830 -1.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,354 - 54,392 - 9,232 - 62,131 -71.66%
Div Payout % 60.00% - 642.86% - 68.18% - 526.32% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 604,268 601,646 599,522 604,126 592,726 603,468 618,830 -1.57%
NOSH 62,360 59,510 60,435 61,084 61,550 59,455 62,131 0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.02% 7.63% 7.48% 9.85% 7.97% 7.59% 9.33% -
ROE 2.58% 1.98% 1.41% 2.63% 2.28% 1.97% 1.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 277.13 262.02 187.09 264.00 276.07 263.41 203.55 22.81%
EPS 25.00 20.00 14.00 26.00 22.00 20.00 19.00 20.05%
DPS 15.00 0.00 90.00 0.00 15.00 0.00 100.00 -71.73%
NAPS 9.69 10.11 9.92 9.89 9.63 10.15 9.96 -1.81%
Adjusted Per Share Value based on latest NOSH - 61,084
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 280.21 252.83 183.33 261.48 275.51 253.93 205.06 23.11%
EPS 25.28 19.30 13.72 25.75 21.96 19.28 19.14 20.36%
DPS 15.17 0.00 88.19 0.00 14.97 0.00 100.74 -71.66%
NAPS 9.7976 9.7551 9.7207 9.7953 9.6105 9.7846 10.0337 -1.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 12.54 11.90 10.50 10.40 10.60 11.60 10.70 -
P/RPS 4.52 4.54 5.61 3.94 3.84 4.40 5.26 -9.60%
P/EPS 50.16 59.50 75.00 40.00 48.18 58.00 56.32 -7.42%
EY 1.99 1.68 1.33 2.50 2.08 1.72 1.78 7.71%
DY 1.20 0.00 8.57 0.00 1.42 0.00 9.35 -74.52%
P/NAPS 1.29 1.18 1.06 1.05 1.10 1.14 1.07 13.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 21/08/08 28/05/08 -
Price 12.38 12.80 11.20 10.40 10.50 11.70 11.50 -
P/RPS 4.47 4.89 5.99 3.94 3.80 4.44 5.65 -14.44%
P/EPS 49.52 64.00 80.00 40.00 47.73 58.50 60.53 -12.51%
EY 2.02 1.56 1.25 2.50 2.10 1.71 1.65 14.42%
DY 1.21 0.00 8.04 0.00 1.43 0.00 8.70 -73.12%
P/NAPS 1.28 1.27 1.13 1.05 1.09 1.15 1.15 7.39%

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