[PANAMY] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -46.73%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 197,222 172,818 155,931 113,071 161,265 169,921 156,610 16.56%
PBT 27,170 19,359 14,917 9,871 18,738 17,367 14,842 49.48%
Tax -5,166 -3,769 -3,015 -1,410 -2,856 -3,826 -2,951 45.10%
NP 22,004 15,590 11,902 8,461 15,882 13,541 11,891 50.55%
-
NP to SH 22,004 15,590 11,902 8,461 15,882 13,541 11,891 50.55%
-
Tax Rate 19.01% 19.47% 20.21% 14.28% 15.24% 22.03% 19.88% -
Total Cost 175,218 157,228 144,029 104,610 145,383 156,380 144,719 13.55%
-
Net Worth 614,889 604,268 601,646 599,522 604,126 592,726 603,468 1.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 9,354 - 54,392 - 9,232 - -
Div Payout % - 60.00% - 642.86% - 68.18% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 614,889 604,268 601,646 599,522 604,126 592,726 603,468 1.25%
NOSH 61,122 62,360 59,510 60,435 61,084 61,550 59,455 1.85%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.16% 9.02% 7.63% 7.48% 9.85% 7.97% 7.59% -
ROE 3.58% 2.58% 1.98% 1.41% 2.63% 2.28% 1.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 322.67 277.13 262.02 187.09 264.00 276.07 263.41 14.44%
EPS 36.00 25.00 20.00 14.00 26.00 22.00 20.00 47.81%
DPS 0.00 15.00 0.00 90.00 0.00 15.00 0.00 -
NAPS 10.06 9.69 10.11 9.92 9.89 9.63 10.15 -0.59%
Adjusted Per Share Value based on latest NOSH - 60,435
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 319.78 280.21 252.83 183.33 261.48 275.51 253.93 16.56%
EPS 35.68 25.28 19.30 13.72 25.75 21.96 19.28 50.56%
DPS 0.00 15.17 0.00 88.19 0.00 14.97 0.00 -
NAPS 9.9698 9.7976 9.7551 9.7207 9.7953 9.6105 9.7846 1.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 12.52 12.54 11.90 10.50 10.40 10.60 11.60 -
P/RPS 3.88 4.52 4.54 5.61 3.94 3.84 4.40 -8.02%
P/EPS 34.78 50.16 59.50 75.00 40.00 48.18 58.00 -28.82%
EY 2.88 1.99 1.68 1.33 2.50 2.08 1.72 40.87%
DY 0.00 1.20 0.00 8.57 0.00 1.42 0.00 -
P/NAPS 1.24 1.29 1.18 1.06 1.05 1.10 1.14 5.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 21/08/08 -
Price 12.80 12.38 12.80 11.20 10.40 10.50 11.70 -
P/RPS 3.97 4.47 4.89 5.99 3.94 3.80 4.44 -7.16%
P/EPS 35.56 49.52 64.00 80.00 40.00 47.73 58.50 -28.17%
EY 2.81 2.02 1.56 1.25 2.50 2.10 1.71 39.12%
DY 0.00 1.21 0.00 8.04 0.00 1.43 0.00 -
P/NAPS 1.27 1.28 1.27 1.13 1.05 1.09 1.15 6.82%

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