[PANAMY] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 15.49%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 869,934 889,328 815,404 657,498 653,062 576,192 562,696 7.52%
PBT 91,682 96,118 105,594 68,552 64,418 67,866 50,034 10.61%
Tax -19,898 -17,846 -23,016 -13,568 -13,554 -13,530 -13,014 7.32%
NP 71,784 78,272 82,578 54,984 50,864 54,336 37,020 11.65%
-
NP to SH 71,784 78,272 82,578 54,984 50,864 54,336 37,020 11.65%
-
Tax Rate 21.70% 18.57% 21.80% 19.79% 21.04% 19.94% 26.01% -
Total Cost 798,150 811,056 732,826 602,514 602,198 521,856 525,676 7.20%
-
Net Worth 636,010 631,679 660,623 591,994 583,119 588,680 603,230 0.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,223 18,345 18,215 18,327 18,165 - - -
Div Payout % 25.39% 23.44% 22.06% 33.33% 35.71% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 636,010 631,679 660,623 591,994 583,119 588,680 603,230 0.88%
NOSH 60,746 61,150 60,719 61,093 60,552 60,751 60,748 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.25% 8.80% 10.13% 8.36% 7.79% 9.43% 6.58% -
ROE 11.29% 12.39% 12.50% 9.29% 8.72% 9.23% 6.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,432.08 1,454.34 1,342.91 1,076.22 1,078.51 948.44 926.27 7.52%
EPS 118.00 128.00 136.00 90.00 84.00 89.44 60.94 11.63%
DPS 30.00 30.00 30.00 30.00 30.00 0.00 0.00 -
NAPS 10.47 10.33 10.88 9.69 9.63 9.69 9.93 0.88%
Adjusted Per Share Value based on latest NOSH - 62,360
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,432.09 1,464.02 1,342.32 1,082.38 1,075.07 948.53 926.31 7.52%
EPS 118.17 128.85 135.94 90.51 83.73 89.45 60.94 11.65%
DPS 30.00 30.20 29.99 30.17 29.90 0.00 0.00 -
NAPS 10.47 10.3987 10.8752 9.7454 9.5993 9.6909 9.9304 0.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 22.00 19.50 19.56 12.54 10.60 10.90 9.40 -
P/RPS 1.54 1.34 1.46 1.17 0.98 1.15 1.01 7.27%
P/EPS 18.62 15.23 14.38 13.93 12.62 12.19 15.43 3.17%
EY 5.37 6.56 6.95 7.18 7.92 8.21 6.48 -3.08%
DY 1.36 1.54 1.53 2.39 2.83 0.00 0.00 -
P/NAPS 2.10 1.89 1.80 1.29 1.10 1.12 0.95 14.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 22/11/06 -
Price 20.20 19.78 18.60 12.38 10.50 11.20 9.50 -
P/RPS 1.41 1.36 1.39 1.15 0.97 1.18 1.03 5.36%
P/EPS 17.09 15.45 13.68 13.76 12.50 12.52 15.59 1.54%
EY 5.85 6.47 7.31 7.27 8.00 7.99 6.41 -1.51%
DY 1.49 1.52 1.61 2.42 2.86 0.00 0.00 -
P/NAPS 1.93 1.91 1.71 1.28 1.09 1.16 0.96 12.33%

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