[PANAMY] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 31.02%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 864,645 825,833 761,407 679,764 600,868 562,490 541,115 8.11%
PBT 94,930 85,211 101,806 79,318 60,818 64,923 57,556 8.68%
Tax -19,836 -18,804 -19,127 -14,469 -11,042 -12,293 -10,967 10.37%
NP 75,094 66,407 82,679 64,849 49,776 52,630 46,589 8.27%
-
NP to SH 75,094 66,407 82,679 64,849 49,776 52,630 46,589 8.27%
-
Tax Rate 20.90% 22.07% 18.79% 18.24% 18.16% 18.93% 19.05% -
Total Cost 789,551 759,426 678,728 614,915 551,092 509,860 494,526 8.10%
-
Net Worth 668,206 647,552 648,057 618,186 602,168 602,522 619,573 1.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 114,202 9,111 88,150 72,727 63,737 69,568 69,580 8.60%
Div Payout % 152.08% 13.72% 106.62% 112.15% 128.05% 132.18% 149.35% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 668,206 647,552 648,057 618,186 602,168 602,522 619,573 1.26%
NOSH 60,746 60,746 60,793 60,606 60,702 60,494 60,505 0.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.68% 8.04% 10.86% 9.54% 8.28% 9.36% 8.61% -
ROE 11.24% 10.26% 12.76% 10.49% 8.27% 8.73% 7.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,423.38 1,359.49 1,252.45 1,121.60 989.86 929.82 894.33 8.04%
EPS 124.00 109.00 136.00 107.00 82.00 87.00 77.00 8.25%
DPS 188.00 15.00 145.00 120.00 105.00 115.00 115.00 8.52%
NAPS 11.00 10.66 10.66 10.20 9.92 9.96 10.24 1.19%
Adjusted Per Share Value based on latest NOSH - 61,412
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,401.94 1,339.01 1,234.55 1,102.17 974.25 912.02 877.37 8.11%
EPS 121.76 107.67 134.06 105.15 80.71 85.33 75.54 8.27%
DPS 185.17 14.77 142.93 117.92 103.34 112.80 112.82 8.60%
NAPS 10.8343 10.4994 10.5076 10.0233 9.7636 9.7693 10.0458 1.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 21.78 22.00 21.50 14.60 10.50 10.70 9.75 -
P/RPS 1.53 1.62 1.72 1.30 1.06 1.15 1.09 5.80%
P/EPS 17.62 20.12 15.81 13.64 12.80 12.30 12.66 5.65%
EY 5.68 4.97 6.33 7.33 7.81 8.13 7.90 -5.34%
DY 8.63 0.68 6.74 8.22 10.00 10.75 11.79 -5.06%
P/NAPS 1.98 2.06 2.02 1.43 1.06 1.07 0.95 13.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 25/05/11 20/05/10 27/05/09 28/05/08 21/05/07 -
Price 25.12 23.00 23.50 16.74 11.20 11.50 10.90 -
P/RPS 1.76 1.69 1.88 1.49 1.13 1.24 1.22 6.29%
P/EPS 20.32 21.04 17.28 15.64 13.66 13.22 14.16 6.19%
EY 4.92 4.75 5.79 6.39 7.32 7.57 7.06 -5.83%
DY 7.48 0.65 6.17 7.17 9.38 10.00 10.55 -5.56%
P/NAPS 2.28 2.16 2.20 1.64 1.13 1.15 1.06 13.60%

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