[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 64.7%
YoY- 37.38%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 703,698 676,950 668,082 610,998 525,970 487,797 436,019 8.29%
PBT 79,806 79,054 74,034 85,962 61,447 50,947 52,434 7.24%
Tax -17,941 -18,091 -15,092 -17,961 -11,950 -9,633 -11,609 7.51%
NP 61,865 60,963 58,942 68,001 49,497 41,314 40,825 7.16%
-
NP to SH 61,865 60,963 58,942 68,001 49,497 41,314 40,825 7.16%
-
Tax Rate 22.48% 22.88% 20.39% 20.89% 19.45% 18.91% 22.14% -
Total Cost 641,833 615,987 609,140 542,997 476,473 446,483 395,194 8.41%
-
Net Worth 644,515 660,916 646,944 639,330 614,740 600,875 603,844 1.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 9,111 9,111 9,111 9,107 9,166 - - -
Div Payout % 14.73% 14.95% 15.46% 13.39% 18.52% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 644,515 660,916 646,944 639,330 614,740 600,875 603,844 1.09%
NOSH 60,746 60,746 60,746 60,715 61,107 60,755 60,932 -0.05%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.79% 9.01% 8.82% 11.13% 9.41% 8.47% 9.36% -
ROE 9.60% 9.22% 9.11% 10.64% 8.05% 6.88% 6.76% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,158.43 1,114.39 1,099.80 1,006.33 860.73 802.88 715.57 8.35%
EPS 102.00 100.00 97.00 112.00 81.00 68.00 67.00 7.24%
DPS 15.00 15.00 15.00 15.00 15.00 0.00 0.00 -
NAPS 10.61 10.88 10.65 10.53 10.06 9.89 9.91 1.14%
Adjusted Per Share Value based on latest NOSH - 60,709
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,158.43 1,114.40 1,099.80 1,005.83 865.85 803.01 717.78 8.29%
EPS 101.84 100.36 97.03 111.94 81.48 68.01 67.21 7.16%
DPS 15.00 15.00 15.00 14.99 15.09 0.00 0.00 -
NAPS 10.61 10.88 10.65 10.5247 10.1199 9.8916 9.9405 1.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 22.32 20.40 20.04 18.50 12.52 10.40 11.70 -
P/RPS 1.93 1.83 1.82 1.84 1.45 1.30 1.64 2.74%
P/EPS 21.92 20.33 20.65 16.52 15.46 15.29 17.46 3.86%
EY 4.56 4.92 4.84 6.05 6.47 6.54 5.73 -3.73%
DY 0.67 0.74 0.75 0.81 1.20 0.00 0.00 -
P/NAPS 2.10 1.88 1.88 1.76 1.24 1.05 1.18 10.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 -
Price 21.72 20.30 20.80 18.10 12.80 10.40 11.00 -
P/RPS 1.87 1.82 1.89 1.80 1.49 1.30 1.54 3.28%
P/EPS 21.33 20.23 21.44 16.16 15.80 15.29 16.42 4.45%
EY 4.69 4.94 4.66 6.19 6.33 6.54 6.09 -4.25%
DY 0.69 0.74 0.72 0.83 1.17 0.00 0.00 -
P/NAPS 2.05 1.87 1.95 1.72 1.27 1.05 1.11 10.75%

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