[PANAMY] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 19.0%
YoY- 62.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 876,956 838,664 887,264 822,164 623,724 626,440 563,896 7.63%
PBT 81,504 90,988 97,040 98,336 59,668 59,368 54,724 6.85%
Tax -17,416 -19,024 -21,780 -21,168 -12,060 -11,804 -13,524 4.30%
NP 64,088 71,964 75,260 77,168 47,608 47,564 41,200 7.63%
-
NP to SH 64,088 71,964 75,260 77,168 47,608 47,564 41,200 7.63%
-
Tax Rate 21.37% 20.91% 22.44% 21.53% 20.21% 19.88% 24.71% -
Total Cost 812,868 766,700 812,004 744,996 576,116 578,876 522,696 7.62%
-
Net Worth 683,999 665,776 665,808 633,621 601,646 603,468 632,211 1.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 683,999 665,776 665,808 633,621 601,646 603,468 632,211 1.31%
NOSH 60,746 60,746 60,693 60,287 59,510 59,455 60,731 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.31% 8.58% 8.48% 9.39% 7.63% 7.59% 7.31% -
ROE 9.37% 10.81% 11.30% 12.18% 7.91% 7.88% 6.52% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,443.64 1,380.61 1,461.88 1,363.74 1,048.10 1,053.64 928.51 7.62%
EPS 104.00 120.00 124.00 128.00 80.00 80.00 67.84 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.26 10.96 10.97 10.51 10.11 10.15 10.41 1.31%
Adjusted Per Share Value based on latest NOSH - 60,287
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,421.90 1,359.81 1,438.61 1,333.06 1,011.31 1,015.71 914.30 7.63%
EPS 103.91 116.68 122.03 125.12 77.19 77.12 66.80 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.0904 10.7949 10.7954 10.2736 9.7551 9.7846 10.2507 1.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 25.30 23.08 24.32 17.98 11.90 11.60 11.30 -
P/RPS 1.75 1.67 1.66 1.32 1.14 1.10 1.22 6.19%
P/EPS 23.98 19.48 19.61 14.05 14.87 14.50 16.66 6.25%
EY 4.17 5.13 5.10 7.12 6.72 6.90 6.00 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.11 2.22 1.71 1.18 1.14 1.09 12.82%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 15/08/11 17/08/10 19/08/09 21/08/08 22/08/07 -
Price 25.94 23.64 23.82 19.48 12.80 11.70 11.60 -
P/RPS 1.80 1.71 1.63 1.43 1.22 1.11 1.25 6.25%
P/EPS 24.59 19.95 19.21 15.22 16.00 14.63 17.10 6.23%
EY 4.07 5.01 5.21 6.57 6.25 6.84 5.85 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.16 2.17 1.85 1.27 1.15 1.11 12.89%

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