[PANAMY] QoQ TTM 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- 5.3%
YoY- 42.89%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 798,370 777,682 761,407 764,791 758,717 729,374 679,764 11.30%
PBT 97,068 101,482 101,806 103,834 97,839 88,985 79,318 14.39%
Tax -17,082 -19,820 -19,667 -21,020 -19,193 -16,746 -14,469 11.69%
NP 79,986 81,662 82,139 82,814 78,646 72,239 64,849 14.99%
-
NP to SH 79,986 81,662 82,139 82,814 78,646 72,239 64,849 14.99%
-
Tax Rate 17.60% 19.53% 19.32% 20.24% 19.62% 18.82% 18.24% -
Total Cost 718,384 696,020 679,268 681,977 680,071 657,135 614,915 10.91%
-
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 88,742 88,671 88,671 73,648 73,648 73,836 73,836 13.02%
Div Payout % 110.95% 108.58% 107.95% 88.93% 93.64% 102.21% 113.86% -
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 10.02% 10.50% 10.79% 10.83% 10.37% 9.90% 9.54% -
ROE 12.57% 12.27% 12.60% 12.95% 11.83% 11.40% 10.35% -
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 1,296.50 1,281.33 1,244.98 1,259.76 1,241.71 1,209.83 1,106.89 11.10%
EPS 129.89 134.55 134.31 136.41 128.71 119.82 105.60 14.78%
DPS 145.00 145.00 145.00 120.00 120.00 122.47 120.23 13.28%
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 1,294.48 1,260.94 1,234.55 1,240.03 1,230.19 1,182.61 1,102.17 11.30%
EPS 129.69 132.41 133.18 134.27 127.52 117.13 105.15 14.99%
DPS 143.89 143.77 143.77 119.41 119.41 119.72 119.72 13.03%
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 1.50 1.90 1.73 1.47 1.58 1.49 1.32 8.88%
P/EPS 15.01 18.08 16.01 13.56 15.20 15.01 13.83 5.60%
EY 6.66 5.53 6.25 7.37 6.58 6.66 7.23 -5.32%
DY 7.44 5.96 6.74 6.49 6.13 6.81 8.24 -6.57%
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 1.53 1.86 1.89 1.44 1.50 1.61 1.51 0.88%
P/EPS 15.23 17.70 17.50 13.27 14.45 16.26 15.85 -2.62%
EY 6.57 5.65 5.72 7.54 6.92 6.15 6.31 2.72%
DY 7.33 6.09 6.17 6.63 6.45 6.29 7.18 1.38%
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