[PANAMY] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.8%
YoY- 37.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 938,264 902,600 890,776 814,664 701,293 650,396 581,358 8.29%
PBT 106,408 105,405 98,712 114,616 81,929 67,929 69,912 7.24%
Tax -23,921 -24,121 -20,122 -23,948 -15,933 -12,844 -15,478 7.51%
NP 82,486 81,284 78,589 90,668 65,996 55,085 54,433 7.16%
-
NP to SH 82,486 81,284 78,589 90,668 65,996 55,085 54,433 7.16%
-
Tax Rate 22.48% 22.88% 20.38% 20.89% 19.45% 18.91% 22.14% -
Total Cost 855,777 821,316 812,186 723,996 635,297 595,310 526,925 8.41%
-
Net Worth 644,515 660,916 646,944 639,330 614,740 600,875 603,844 1.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 12,149 12,149 12,149 12,143 12,221 - - -
Div Payout % 14.73% 14.95% 15.46% 13.39% 18.52% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 644,515 660,916 646,944 639,330 614,740 600,875 603,844 1.09%
NOSH 60,746 60,746 60,746 60,715 61,107 60,755 60,932 -0.05%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.79% 9.01% 8.82% 11.13% 9.41% 8.47% 9.36% -
ROE 12.80% 12.30% 12.15% 14.18% 10.74% 9.17% 9.01% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,544.57 1,485.86 1,466.39 1,341.78 1,147.64 1,070.51 954.10 8.35%
EPS 136.00 133.33 129.33 149.33 108.00 90.67 89.33 7.24%
DPS 20.00 20.00 20.00 20.00 20.00 0.00 0.00 -
NAPS 10.61 10.88 10.65 10.53 10.06 9.89 9.91 1.14%
Adjusted Per Share Value based on latest NOSH - 60,709
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,521.30 1,463.48 1,444.31 1,320.90 1,137.08 1,054.55 942.62 8.29%
EPS 133.74 131.79 127.42 147.01 107.01 89.32 88.26 7.16%
DPS 19.70 19.70 19.70 19.69 19.82 0.00 0.00 -
NAPS 10.4502 10.7161 10.4896 10.3661 9.9674 9.7426 9.7907 1.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 22.32 20.40 20.04 18.50 12.52 10.40 11.70 -
P/RPS 1.45 1.37 1.37 1.38 1.09 0.97 1.23 2.77%
P/EPS 16.44 15.25 15.49 12.39 11.59 11.47 13.10 3.85%
EY 6.08 6.56 6.46 8.07 8.63 8.72 7.64 -3.73%
DY 0.90 0.98 1.00 1.08 1.60 0.00 0.00 -
P/NAPS 2.10 1.88 1.88 1.76 1.24 1.05 1.18 10.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 -
Price 21.72 20.30 20.80 18.10 12.80 10.40 11.00 -
P/RPS 1.41 1.37 1.42 1.35 1.12 0.97 1.15 3.45%
P/EPS 16.00 15.17 16.08 12.12 11.85 11.47 12.31 4.46%
EY 6.25 6.59 6.22 8.25 8.44 8.72 8.12 -4.26%
DY 0.92 0.99 0.96 1.10 1.56 0.00 0.00 -
P/NAPS 2.05 1.87 1.95 1.72 1.27 1.05 1.11 10.75%

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