[PANAMY] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -8.97%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,002,032 876,956 838,664 887,264 822,164 623,724 626,440 8.13%
PBT 120,584 81,504 90,988 97,040 98,336 59,668 59,368 12.52%
Tax -27,792 -17,416 -19,024 -21,780 -21,168 -12,060 -11,804 15.33%
NP 92,792 64,088 71,964 75,260 77,168 47,608 47,564 11.77%
-
NP to SH 92,792 64,088 71,964 75,260 77,168 47,608 47,564 11.77%
-
Tax Rate 23.05% 21.37% 20.91% 22.44% 21.53% 20.21% 19.88% -
Total Cost 909,240 812,868 766,700 812,004 744,996 576,116 578,876 7.81%
-
Net Worth 686,429 683,999 665,776 665,808 633,621 601,646 603,468 2.16%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 686,429 683,999 665,776 665,808 633,621 601,646 603,468 2.16%
NOSH 60,746 60,746 60,746 60,693 60,287 59,510 59,455 0.35%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.26% 7.31% 8.58% 8.48% 9.39% 7.63% 7.59% -
ROE 13.52% 9.37% 10.81% 11.30% 12.18% 7.91% 7.88% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,649.54 1,443.64 1,380.61 1,461.88 1,363.74 1,048.10 1,053.64 7.75%
EPS 152.00 104.00 120.00 124.00 128.00 80.00 80.00 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.30 11.26 10.96 10.97 10.51 10.11 10.15 1.80%
Adjusted Per Share Value based on latest NOSH - 60,693
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,624.70 1,421.90 1,359.81 1,438.61 1,333.06 1,011.31 1,015.71 8.13%
EPS 150.45 103.91 116.68 122.03 125.12 77.19 77.12 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1298 11.0904 10.7949 10.7954 10.2736 9.7551 9.7846 2.16%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 21.80 25.30 23.08 24.32 17.98 11.90 11.60 -
P/RPS 1.32 1.75 1.67 1.66 1.32 1.14 1.10 3.08%
P/EPS 14.27 23.98 19.48 19.61 14.05 14.87 14.50 -0.26%
EY 7.01 4.17 5.13 5.10 7.12 6.72 6.90 0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.25 2.11 2.22 1.71 1.18 1.14 9.16%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 21/08/13 15/08/12 15/08/11 17/08/10 19/08/09 21/08/08 -
Price 21.28 25.94 23.64 23.82 19.48 12.80 11.70 -
P/RPS 1.29 1.80 1.71 1.63 1.43 1.22 1.11 2.53%
P/EPS 13.93 24.59 19.95 19.21 15.22 16.00 14.63 -0.81%
EY 7.18 4.07 5.01 5.21 6.57 6.25 6.84 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.30 2.16 2.17 1.85 1.27 1.15 8.53%

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