[PANAMY] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 18.98%
YoY- 18.94%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 222,849 221,816 150,409 203,296 202,161 205,541 153,793 28.02%
PBT 23,799 24,260 15,844 33,165 28,213 24,584 17,872 21.01%
Tax -3,478 -5,445 -1,166 -6,993 -6,216 -5,292 -2,519 23.96%
NP 20,321 18,815 14,678 26,172 21,997 19,292 15,353 20.52%
-
NP to SH 20,321 18,815 14,678 26,172 21,997 19,292 15,353 20.52%
-
Tax Rate 14.61% 22.44% 7.36% 21.09% 22.03% 21.53% 14.09% -
Total Cost 202,528 203,001 135,731 177,124 180,164 186,249 138,440 28.83%
-
Net Worth 636,108 665,808 651,947 639,266 664,798 633,621 626,402 1.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,236 - 79,505 - 9,165 - 64,482 -72.59%
Div Payout % 45.45% - 541.67% - 41.67% - 420.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 636,108 665,808 651,947 639,266 664,798 633,621 626,402 1.02%
NOSH 61,578 60,693 61,158 60,709 61,102 60,287 61,412 0.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.12% 8.48% 9.76% 12.87% 10.88% 9.39% 9.98% -
ROE 3.19% 2.83% 2.25% 4.09% 3.31% 3.04% 2.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 361.89 365.47 245.93 334.87 330.85 340.93 250.43 27.78%
EPS 33.00 31.00 24.00 44.00 36.00 32.00 25.00 20.31%
DPS 15.00 0.00 130.00 0.00 15.00 0.00 105.00 -72.64%
NAPS 10.33 10.97 10.66 10.53 10.88 10.51 10.20 0.84%
Adjusted Per Share Value based on latest NOSH - 60,709
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 361.33 359.65 243.87 329.62 327.78 333.26 249.36 28.02%
EPS 32.95 30.51 23.80 42.44 35.67 31.28 24.89 20.54%
DPS 14.98 0.00 128.91 0.00 14.86 0.00 104.55 -72.58%
NAPS 10.3139 10.7954 10.5707 10.3651 10.7791 10.2736 10.1565 1.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 19.50 24.32 21.50 18.50 19.56 17.98 14.60 -
P/RPS 5.39 6.65 8.74 5.52 5.91 5.27 5.83 -5.09%
P/EPS 59.09 78.45 89.58 42.91 54.33 56.19 58.40 0.78%
EY 1.69 1.27 1.12 2.33 1.84 1.78 1.71 -0.78%
DY 0.77 0.00 6.05 0.00 0.77 0.00 7.19 -77.41%
P/NAPS 1.89 2.22 2.02 1.76 1.80 1.71 1.43 20.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 17/08/10 20/05/10 -
Price 19.78 23.82 23.50 18.10 18.60 19.48 16.74 -
P/RPS 5.47 6.52 9.56 5.41 5.62 5.71 6.68 -12.46%
P/EPS 59.94 76.84 97.92 41.99 51.67 60.88 66.96 -7.11%
EY 1.67 1.30 1.02 2.38 1.94 1.64 1.49 7.89%
DY 0.76 0.00 5.53 0.00 0.81 0.00 6.27 -75.47%
P/NAPS 1.91 2.17 2.20 1.72 1.71 1.85 1.64 10.68%

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