[PANAMY] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 20.03%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 902,600 890,776 814,664 701,293 650,396 581,358 566,265 8.07%
PBT 105,405 98,712 114,616 81,929 67,929 69,912 57,286 10.68%
Tax -24,121 -20,122 -23,948 -15,933 -12,844 -15,478 -12,141 12.11%
NP 81,284 78,589 90,668 65,996 55,085 54,433 45,145 10.28%
-
NP to SH 81,284 78,589 90,668 65,996 55,085 54,433 45,145 10.28%
-
Tax Rate 22.88% 20.38% 20.89% 19.45% 18.91% 22.14% 21.19% -
Total Cost 821,316 812,186 723,996 635,297 595,310 526,925 521,120 7.86%
-
Net Worth 660,916 646,944 639,330 614,740 600,875 603,844 618,379 1.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,149 12,149 12,143 12,221 - - - -
Div Payout % 14.95% 15.46% 13.39% 18.52% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 660,916 646,944 639,330 614,740 600,875 603,844 618,379 1.11%
NOSH 60,746 60,746 60,715 61,107 60,755 60,932 60,744 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.01% 8.82% 11.13% 9.41% 8.47% 9.36% 7.97% -
ROE 12.30% 12.15% 14.18% 10.74% 9.17% 9.01% 7.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,485.86 1,466.39 1,341.78 1,147.64 1,070.51 954.10 932.21 8.07%
EPS 133.33 129.33 149.33 108.00 90.67 89.33 74.32 10.22%
DPS 20.00 20.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 10.88 10.65 10.53 10.06 9.89 9.91 10.18 1.11%
Adjusted Per Share Value based on latest NOSH - 61,122
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,463.48 1,444.31 1,320.90 1,137.08 1,054.55 942.62 918.14 8.07%
EPS 131.79 127.42 147.01 107.01 89.32 88.26 73.20 10.28%
DPS 19.70 19.70 19.69 19.82 0.00 0.00 0.00 -
NAPS 10.7161 10.4896 10.3661 9.9674 9.7426 9.7907 10.0264 1.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 20.40 20.04 18.50 12.52 10.40 11.70 9.80 -
P/RPS 1.37 1.37 1.38 1.09 0.97 1.23 1.05 4.52%
P/EPS 15.25 15.49 12.39 11.59 11.47 13.10 13.19 2.44%
EY 6.56 6.46 8.07 8.63 8.72 7.64 7.58 -2.37%
DY 0.98 1.00 1.08 1.60 0.00 0.00 0.00 -
P/NAPS 1.88 1.88 1.76 1.24 1.05 1.18 0.96 11.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 28/02/07 -
Price 20.30 20.80 18.10 12.80 10.40 11.00 9.60 -
P/RPS 1.37 1.42 1.35 1.12 0.97 1.15 1.03 4.86%
P/EPS 15.17 16.08 12.12 11.85 11.47 12.31 12.92 2.70%
EY 6.59 6.22 8.25 8.44 8.72 8.12 7.74 -2.64%
DY 0.99 0.96 1.10 1.56 0.00 0.00 0.00 -
P/NAPS 1.87 1.95 1.72 1.27 1.05 1.11 0.94 12.13%

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