[PANAMY] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -4.36%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 838,664 887,264 822,164 623,724 626,440 563,896 559,388 6.97%
PBT 90,988 97,040 98,336 59,668 59,368 54,724 46,904 11.66%
Tax -19,024 -21,780 -21,168 -12,060 -11,804 -13,524 -12,148 7.75%
NP 71,964 75,260 77,168 47,608 47,564 41,200 34,756 12.88%
-
NP to SH 71,964 75,260 77,168 47,608 47,564 41,200 34,756 12.88%
-
Tax Rate 20.91% 22.44% 21.53% 20.21% 19.88% 24.71% 25.90% -
Total Cost 766,700 812,004 744,996 576,116 578,876 522,696 524,632 6.52%
-
Net Worth 665,776 665,808 633,621 601,646 603,468 632,211 654,409 0.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 665,776 665,808 633,621 601,646 603,468 632,211 654,409 0.28%
NOSH 60,746 60,693 60,287 59,510 59,455 60,731 60,762 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.58% 8.48% 9.39% 7.63% 7.59% 7.31% 6.21% -
ROE 10.81% 11.30% 12.18% 7.91% 7.88% 6.52% 5.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,380.61 1,461.88 1,363.74 1,048.10 1,053.64 928.51 920.62 6.98%
EPS 120.00 124.00 128.00 80.00 80.00 67.84 57.20 13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.96 10.97 10.51 10.11 10.15 10.41 10.77 0.29%
Adjusted Per Share Value based on latest NOSH - 59,510
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,380.61 1,460.62 1,353.45 1,026.78 1,031.25 928.29 920.87 6.97%
EPS 118.47 123.89 127.03 78.37 78.30 67.82 57.22 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.96 10.9606 10.4307 9.9043 9.9343 10.4075 10.7729 0.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 23.08 24.32 17.98 11.90 11.60 11.30 10.00 -
P/RPS 1.67 1.66 1.32 1.14 1.10 1.22 1.09 7.36%
P/EPS 19.48 19.61 14.05 14.87 14.50 16.66 17.48 1.82%
EY 5.13 5.10 7.12 6.72 6.90 6.00 5.72 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.22 1.71 1.18 1.14 1.09 0.93 14.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 15/08/11 17/08/10 19/08/09 21/08/08 22/08/07 23/08/06 -
Price 23.64 23.82 19.48 12.80 11.70 11.60 10.80 -
P/RPS 1.71 1.63 1.43 1.22 1.11 1.25 1.17 6.52%
P/EPS 19.95 19.21 15.22 16.00 14.63 17.10 18.88 0.92%
EY 5.01 5.21 6.57 6.25 6.84 5.85 5.30 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.17 1.85 1.27 1.15 1.11 1.00 13.68%

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