[PANAMY] YoY Cumulative 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- 130.99%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 434,967 444,664 407,702 328,749 326,531 288,096 281,348 7.52%
PBT 45,841 48,059 52,797 34,276 32,209 33,933 25,017 10.61%
Tax -9,949 -8,923 -11,508 -6,784 -6,777 -6,765 -6,507 7.32%
NP 35,892 39,136 41,289 27,492 25,432 27,168 18,510 11.65%
-
NP to SH 35,892 39,136 41,289 27,492 25,432 27,168 18,510 11.65%
-
Tax Rate 21.70% 18.57% 21.80% 19.79% 21.04% 19.94% 26.01% -
Total Cost 399,075 405,528 366,413 301,257 301,099 260,928 262,838 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 9,111 9,172 9,107 9,163 9,082 - - -
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 5.64% 6.20% 6.25% 4.64% 4.36% 4.62% 3.07% -
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 716.04 727.17 671.46 538.11 539.25 474.22 463.14 7.52%
EPS 59.00 64.00 68.00 45.00 42.00 44.72 30.47 11.63%
DPS 15.00 15.00 15.00 15.00 15.00 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 705.26 720.98 661.05 533.03 529.44 467.12 456.18 7.52%
EPS 58.20 63.46 66.95 44.58 41.24 44.05 30.01 11.66%
DPS 14.77 14.87 14.77 14.86 14.73 0.00 0.00 -
NAPS 10.3123 10.2421 10.7114 9.5986 9.4547 9.5449 9.7808 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 3.07 2.68 2.91 2.33 1.97 2.30 2.03 7.13%
P/EPS 37.23 30.47 28.76 27.87 25.24 24.37 30.85 3.17%
EY 2.69 3.28 3.48 3.59 3.96 4.10 3.24 -3.05%
DY 0.68 0.77 0.77 1.20 1.42 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 2.82 2.72 2.77 2.30 1.95 2.36 2.05 5.45%
P/EPS 34.19 30.91 27.35 27.51 25.00 25.04 31.18 1.54%
EY 2.93 3.24 3.66 3.63 4.00 3.99 3.21 -1.50%
DY 0.74 0.76 0.81 1.21 1.43 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