[PANAMY] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 20.48%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 825,833 761,407 679,764 600,868 562,490 541,115 644,872 4.20%
PBT 85,211 101,806 79,318 60,818 64,923 57,556 48,590 9.80%
Tax -18,804 -19,127 -14,469 -11,042 -12,293 -10,967 -13,036 6.29%
NP 66,407 82,679 64,849 49,776 52,630 46,589 35,554 10.96%
-
NP to SH 66,407 82,679 64,849 49,776 52,630 46,589 35,554 10.96%
-
Tax Rate 22.07% 18.79% 18.24% 18.16% 18.93% 19.05% 26.83% -
Total Cost 759,426 678,728 614,915 551,092 509,860 494,526 609,318 3.73%
-
Net Worth 647,552 648,057 618,186 602,168 602,522 619,573 645,702 0.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,111 88,150 72,727 63,737 69,568 69,580 69,854 -28.76%
Div Payout % 13.72% 106.62% 112.15% 128.05% 132.18% 149.35% 196.48% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 647,552 648,057 618,186 602,168 602,522 619,573 645,702 0.04%
NOSH 60,746 60,793 60,606 60,702 60,494 60,505 60,743 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.04% 10.86% 9.54% 8.28% 9.36% 8.61% 5.51% -
ROE 10.26% 12.76% 10.49% 8.27% 8.73% 7.52% 5.51% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,359.49 1,252.45 1,121.60 989.86 929.82 894.33 1,061.63 4.20%
EPS 109.00 136.00 107.00 82.00 87.00 77.00 59.00 10.76%
DPS 15.00 145.00 120.00 105.00 115.00 115.00 115.00 -28.76%
NAPS 10.66 10.66 10.20 9.92 9.96 10.24 10.63 0.04%
Adjusted Per Share Value based on latest NOSH - 60,435
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,339.01 1,234.55 1,102.17 974.25 912.02 877.37 1,045.60 4.20%
EPS 107.67 134.06 105.15 80.71 85.33 75.54 57.65 10.96%
DPS 14.77 142.93 117.92 103.34 112.80 112.82 113.26 -28.76%
NAPS 10.4994 10.5076 10.0233 9.7636 9.7693 10.0458 10.4694 0.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 22.00 21.50 14.60 10.50 10.70 9.75 9.40 -
P/RPS 1.62 1.72 1.30 1.06 1.15 1.09 0.89 10.48%
P/EPS 20.12 15.81 13.64 12.80 12.30 12.66 16.06 3.82%
EY 4.97 6.33 7.33 7.81 8.13 7.90 6.23 -3.69%
DY 0.68 6.74 8.22 10.00 10.75 11.79 12.23 -38.19%
P/NAPS 2.06 2.02 1.43 1.06 1.07 0.95 0.88 15.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 25/05/11 20/05/10 27/05/09 28/05/08 21/05/07 22/05/06 -
Price 23.00 23.50 16.74 11.20 11.50 10.90 9.65 -
P/RPS 1.69 1.88 1.49 1.13 1.24 1.22 0.91 10.85%
P/EPS 21.04 17.28 15.64 13.66 13.22 14.16 16.49 4.14%
EY 4.75 5.79 6.39 7.32 7.57 7.06 6.07 -4.00%
DY 0.65 6.17 7.17 9.38 10.00 10.55 11.92 -38.39%
P/NAPS 2.16 2.20 1.64 1.13 1.15 1.06 0.91 15.48%

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