[PANAMY] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -2.53%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 225,301 209,666 157,751 223,418 222,849 221,816 150,409 30.81%
PBT 23,094 22,747 11,177 25,975 23,799 24,260 15,844 28.46%
Tax -5,193 -4,756 -3,712 -6,169 -3,478 -5,445 -1,166 169.95%
NP 17,901 17,991 7,465 19,806 20,321 18,815 14,678 14.10%
-
NP to SH 17,901 17,991 7,465 19,806 20,321 18,815 14,678 14.10%
-
Tax Rate 22.49% 20.91% 33.21% 23.75% 14.61% 22.44% 7.36% -
Total Cost 207,400 191,675 150,286 203,612 202,528 203,001 135,731 32.56%
-
Net Worth 636,010 665,776 647,552 646,944 636,108 665,808 651,947 -1.63%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,111 - - - 9,236 - 79,505 -76.31%
Div Payout % 50.90% - - - 45.45% - 541.67% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 636,010 665,776 647,552 646,944 636,108 665,808 651,947 -1.63%
NOSH 60,746 60,746 60,746 60,746 61,578 60,693 61,158 -0.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.95% 8.58% 4.73% 8.86% 9.12% 8.48% 9.76% -
ROE 2.81% 2.70% 1.15% 3.06% 3.19% 2.83% 2.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 370.89 345.15 259.69 367.79 361.89 365.47 245.93 31.41%
EPS 29.00 30.00 12.00 33.00 33.00 31.00 24.00 13.40%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 130.00 -76.20%
NAPS 10.47 10.96 10.66 10.65 10.33 10.97 10.66 -1.18%
Adjusted Per Share Value based on latest NOSH - 60,746
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 365.30 339.95 255.78 362.25 361.33 359.65 243.87 30.82%
EPS 29.02 29.17 12.10 32.11 32.95 30.51 23.80 14.09%
DPS 14.77 0.00 0.00 0.00 14.98 0.00 128.91 -76.31%
NAPS 10.3123 10.7949 10.4994 10.4896 10.3139 10.7954 10.5707 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 22.00 23.08 22.00 20.04 19.50 24.32 21.50 -
P/RPS 5.93 6.69 8.47 5.45 5.39 6.65 8.74 -22.73%
P/EPS 74.66 77.93 179.02 61.46 59.09 78.45 89.58 -11.40%
EY 1.34 1.28 0.56 1.63 1.69 1.27 1.12 12.66%
DY 0.68 0.00 0.00 0.00 0.77 0.00 6.05 -76.61%
P/NAPS 2.10 2.11 2.06 1.88 1.89 2.22 2.02 2.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 15/08/12 30/05/12 22/02/12 25/11/11 15/08/11 25/05/11 -
Price 20.20 23.64 23.00 20.80 19.78 23.82 23.50 -
P/RPS 5.45 6.85 8.86 5.66 5.47 6.52 9.56 -31.17%
P/EPS 68.55 79.82 187.16 63.79 59.94 76.84 97.92 -21.10%
EY 1.46 1.25 0.53 1.57 1.67 1.30 1.02 26.92%
DY 0.74 0.00 0.00 0.00 0.76 0.00 5.53 -73.74%
P/NAPS 1.93 2.16 2.16 1.95 1.91 2.17 2.20 -8.33%

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