[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 113.88%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 444,664 407,702 328,749 326,531 288,096 281,348 364,524 3.36%
PBT 48,059 52,797 34,276 32,209 33,933 25,017 16,119 19.96%
Tax -8,923 -11,508 -6,784 -6,777 -6,765 -6,507 -927 45.82%
NP 39,136 41,289 27,492 25,432 27,168 18,510 15,192 17.07%
-
NP to SH 39,136 41,289 27,492 25,432 27,168 18,510 15,192 17.07%
-
Tax Rate 18.57% 21.80% 19.79% 21.04% 19.94% 26.01% 5.75% -
Total Cost 405,528 366,413 301,257 301,099 260,928 262,838 349,332 2.51%
-
Net Worth 631,679 660,623 591,994 583,119 588,680 603,230 486,003 4.46%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,172 9,107 9,163 9,082 - - - -
Div Payout % 23.44% 22.06% 33.33% 35.71% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 631,679 660,623 591,994 583,119 588,680 603,230 486,003 4.46%
NOSH 61,150 60,719 61,093 60,552 60,751 60,748 60,750 0.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.80% 10.13% 8.36% 7.79% 9.43% 6.58% 4.17% -
ROE 6.20% 6.25% 4.64% 4.36% 4.62% 3.07% 3.13% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 727.17 671.46 538.11 539.25 474.22 463.14 600.04 3.25%
EPS 64.00 68.00 45.00 42.00 44.72 30.47 25.01 16.94%
DPS 15.00 15.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 10.33 10.88 9.69 9.63 9.69 9.93 8.00 4.35%
Adjusted Per Share Value based on latest NOSH - 61,550
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 720.98 661.05 533.03 529.44 467.12 456.18 591.04 3.36%
EPS 63.46 66.95 44.58 41.24 44.05 30.01 24.63 17.07%
DPS 14.87 14.77 14.86 14.73 0.00 0.00 0.00 -
NAPS 10.2421 10.7114 9.5986 9.4547 9.5449 9.7808 7.8801 4.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 19.50 19.56 12.54 10.60 10.90 9.40 9.70 -
P/RPS 2.68 2.91 2.33 1.97 2.30 2.03 1.62 8.74%
P/EPS 30.47 28.76 27.87 25.24 24.37 30.85 38.79 -3.94%
EY 3.28 3.48 3.59 3.96 4.10 3.24 2.58 4.08%
DY 0.77 0.77 1.20 1.42 0.00 0.00 0.00 -
P/NAPS 1.89 1.80 1.29 1.10 1.12 0.95 1.21 7.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 22/11/06 18/11/05 -
Price 19.78 18.60 12.38 10.50 11.20 9.50 8.70 -
P/RPS 2.72 2.77 2.30 1.95 2.36 2.05 1.45 11.04%
P/EPS 30.91 27.35 27.51 25.00 25.04 31.18 34.79 -1.95%
EY 3.24 3.66 3.63 4.00 3.99 3.21 2.87 2.04%
DY 0.76 0.81 1.21 1.43 0.00 0.00 0.00 -
P/NAPS 1.91 1.71 1.28 1.09 1.16 0.96 1.09 9.79%

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