[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 114.02%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 460,729 434,967 444,664 407,702 328,749 326,531 288,096 8.13%
PBT 47,522 45,841 48,059 52,797 34,276 32,209 33,933 5.76%
Tax -10,595 -9,949 -8,923 -11,508 -6,784 -6,777 -6,765 7.75%
NP 36,927 35,892 39,136 41,289 27,492 25,432 27,168 5.24%
-
NP to SH 36,927 35,892 39,136 41,289 27,492 25,432 27,168 5.24%
-
Tax Rate 22.29% 21.70% 18.57% 21.80% 19.79% 21.04% 19.94% -
Total Cost 423,802 399,075 405,528 366,413 301,257 301,099 260,928 8.41%
-
Net Worth 626,291 636,010 631,679 660,623 591,994 583,119 588,680 1.03%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 9,111 9,111 9,172 9,107 9,163 9,082 - -
Div Payout % 24.68% 25.39% 23.44% 22.06% 33.33% 35.71% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 626,291 636,010 631,679 660,623 591,994 583,119 588,680 1.03%
NOSH 60,746 60,746 61,150 60,719 61,093 60,552 60,751 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.01% 8.25% 8.80% 10.13% 8.36% 7.79% 9.43% -
ROE 5.90% 5.64% 6.20% 6.25% 4.64% 4.36% 4.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 758.45 716.04 727.17 671.46 538.11 539.25 474.22 8.13%
EPS 61.00 59.00 64.00 68.00 45.00 42.00 44.72 5.30%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 0.00 -
NAPS 10.31 10.47 10.33 10.88 9.69 9.63 9.69 1.03%
Adjusted Per Share Value based on latest NOSH - 61,102
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 747.03 705.26 720.98 661.05 533.03 529.44 467.12 8.13%
EPS 59.87 58.20 63.46 66.95 44.58 41.24 44.05 5.24%
DPS 14.77 14.77 14.87 14.77 14.86 14.73 0.00 -
NAPS 10.1547 10.3123 10.2421 10.7114 9.5986 9.4547 9.5449 1.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 22.90 22.00 19.50 19.56 12.54 10.60 10.90 -
P/RPS 3.02 3.07 2.68 2.91 2.33 1.97 2.30 4.63%
P/EPS 37.67 37.23 30.47 28.76 27.87 25.24 24.37 7.52%
EY 2.65 2.69 3.28 3.48 3.59 3.96 4.10 -7.00%
DY 0.66 0.68 0.77 0.77 1.20 1.42 0.00 -
P/NAPS 2.22 2.10 1.89 1.80 1.29 1.10 1.12 12.06%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 -
Price 22.66 20.20 19.78 18.60 12.38 10.50 11.20 -
P/RPS 2.99 2.82 2.72 2.77 2.30 1.95 2.36 4.01%
P/EPS 37.28 34.19 30.91 27.35 27.51 25.00 25.04 6.85%
EY 2.68 2.93 3.24 3.66 3.63 4.00 3.99 -6.41%
DY 0.66 0.74 0.76 0.81 1.21 1.43 0.00 -
P/NAPS 2.20 1.93 1.91 1.71 1.28 1.09 1.16 11.24%

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