[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -76.09%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 209,666 221,816 205,541 155,931 156,610 140,974 139,847 6.97%
PBT 22,747 24,260 24,584 14,917 14,842 13,681 11,726 11.66%
Tax -4,756 -5,445 -5,292 -3,015 -2,951 -3,381 -3,037 7.75%
NP 17,991 18,815 19,292 11,902 11,891 10,300 8,689 12.88%
-
NP to SH 17,991 18,815 19,292 11,902 11,891 10,300 8,689 12.88%
-
Tax Rate 20.91% 22.44% 21.53% 20.21% 19.88% 24.71% 25.90% -
Total Cost 191,675 203,001 186,249 144,029 144,719 130,674 131,158 6.52%
-
Net Worth 665,776 665,808 633,621 601,646 603,468 632,211 654,409 0.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 665,776 665,808 633,621 601,646 603,468 632,211 654,409 0.28%
NOSH 60,746 60,693 60,287 59,510 59,455 60,731 60,762 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.58% 8.48% 9.39% 7.63% 7.59% 7.31% 6.21% -
ROE 2.70% 2.83% 3.04% 1.98% 1.97% 1.63% 1.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 345.15 365.47 340.93 262.02 263.41 232.13 230.15 6.98%
EPS 30.00 31.00 32.00 20.00 20.00 16.96 14.30 13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.96 10.97 10.51 10.11 10.15 10.41 10.77 0.29%
Adjusted Per Share Value based on latest NOSH - 59,510
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 339.95 359.65 333.26 252.83 253.93 228.58 226.75 6.97%
EPS 29.17 30.51 31.28 19.30 19.28 16.70 14.09 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.7949 10.7954 10.2736 9.7551 9.7846 10.2507 10.6106 0.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 23.08 24.32 17.98 11.90 11.60 11.30 10.00 -
P/RPS 6.69 6.65 5.27 4.54 4.40 4.87 4.34 7.47%
P/EPS 77.93 78.45 56.19 59.50 58.00 66.63 69.93 1.81%
EY 1.28 1.27 1.78 1.68 1.72 1.50 1.43 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.22 1.71 1.18 1.14 1.09 0.93 14.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 15/08/11 17/08/10 19/08/09 21/08/08 22/08/07 23/08/06 -
Price 23.64 23.82 19.48 12.80 11.70 11.60 10.80 -
P/RPS 6.85 6.52 5.71 4.89 4.44 5.00 4.69 6.51%
P/EPS 79.82 76.84 60.88 64.00 58.50 68.40 75.52 0.92%
EY 1.25 1.30 1.64 1.56 1.71 1.46 1.32 -0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.17 1.85 1.27 1.15 1.11 1.00 13.68%

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