[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 80.04%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 676,950 668,082 610,998 525,970 487,797 436,019 424,699 8.07%
PBT 79,054 74,034 85,962 61,447 50,947 52,434 42,965 10.68%
Tax -18,091 -15,092 -17,961 -11,950 -9,633 -11,609 -9,106 12.10%
NP 60,963 58,942 68,001 49,497 41,314 40,825 33,859 10.28%
-
NP to SH 60,963 58,942 68,001 49,497 41,314 40,825 33,859 10.28%
-
Tax Rate 22.88% 20.39% 20.89% 19.45% 18.91% 22.14% 21.19% -
Total Cost 615,987 609,140 542,997 476,473 446,483 395,194 390,840 7.86%
-
Net Worth 660,916 646,944 639,330 614,740 600,875 603,844 618,379 1.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,111 9,111 9,107 9,166 - - - -
Div Payout % 14.95% 15.46% 13.39% 18.52% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 660,916 646,944 639,330 614,740 600,875 603,844 618,379 1.11%
NOSH 60,746 60,746 60,715 61,107 60,755 60,932 60,744 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.01% 8.82% 11.13% 9.41% 8.47% 9.36% 7.97% -
ROE 9.22% 9.11% 10.64% 8.05% 6.88% 6.76% 5.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,114.39 1,099.80 1,006.33 860.73 802.88 715.57 699.16 8.07%
EPS 100.00 97.00 112.00 81.00 68.00 67.00 55.74 10.22%
DPS 15.00 15.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 10.88 10.65 10.53 10.06 9.89 9.91 10.18 1.11%
Adjusted Per Share Value based on latest NOSH - 61,122
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,097.61 1,083.23 990.67 852.81 790.92 706.96 688.61 8.07%
EPS 98.85 95.57 110.26 80.25 66.99 66.19 54.90 10.28%
DPS 14.77 14.77 14.77 14.86 0.00 0.00 0.00 -
NAPS 10.7161 10.4896 10.3661 9.9674 9.7426 9.7907 10.0264 1.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 20.40 20.04 18.50 12.52 10.40 11.70 9.80 -
P/RPS 1.83 1.82 1.84 1.45 1.30 1.64 1.40 4.56%
P/EPS 20.33 20.65 16.52 15.46 15.29 17.46 17.58 2.44%
EY 4.92 4.84 6.05 6.47 6.54 5.73 5.69 -2.39%
DY 0.74 0.75 0.81 1.20 0.00 0.00 0.00 -
P/NAPS 1.88 1.88 1.76 1.24 1.05 1.18 0.96 11.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 28/02/07 -
Price 20.30 20.80 18.10 12.80 10.40 11.00 9.60 -
P/RPS 1.82 1.89 1.80 1.49 1.30 1.54 1.37 4.84%
P/EPS 20.23 21.44 16.16 15.80 15.29 16.42 17.22 2.71%
EY 4.94 4.66 6.19 6.33 6.54 6.09 5.81 -2.66%
DY 0.74 0.72 0.83 1.17 0.00 0.00 0.00 -
P/NAPS 1.87 1.95 1.72 1.27 1.05 1.11 0.94 12.13%

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