[PANAMY] YoY Quarter Result on 30-Jun-2011 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 28.19%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 250,508 219,239 209,666 221,816 205,541 155,931 156,610 8.13%
PBT 30,146 20,376 22,747 24,260 24,584 14,917 14,842 12.52%
Tax -6,948 -4,354 -4,756 -5,445 -5,292 -3,015 -2,951 15.33%
NP 23,198 16,022 17,991 18,815 19,292 11,902 11,891 11.77%
-
NP to SH 23,198 16,022 17,991 18,815 19,292 11,902 11,891 11.77%
-
Tax Rate 23.05% 21.37% 20.91% 22.44% 21.53% 20.21% 19.88% -
Total Cost 227,310 203,217 191,675 203,001 186,249 144,029 144,719 7.81%
-
Net Worth 686,429 683,999 665,776 665,808 633,621 601,646 603,468 2.16%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 686,429 683,999 665,776 665,808 633,621 601,646 603,468 2.16%
NOSH 60,746 60,746 60,746 60,693 60,287 59,510 59,455 0.35%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.26% 7.31% 8.58% 8.48% 9.39% 7.63% 7.59% -
ROE 3.38% 2.34% 2.70% 2.83% 3.04% 1.98% 1.97% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 412.39 360.91 345.15 365.47 340.93 262.02 263.41 7.75%
EPS 38.00 26.00 30.00 31.00 32.00 20.00 20.00 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.30 11.26 10.96 10.97 10.51 10.11 10.15 1.80%
Adjusted Per Share Value based on latest NOSH - 60,693
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 406.17 355.47 339.95 359.65 333.26 252.83 253.93 8.13%
EPS 37.61 25.98 29.17 30.51 31.28 19.30 19.28 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1298 11.0904 10.7949 10.7954 10.2736 9.7551 9.7846 2.16%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 21.80 25.30 23.08 24.32 17.98 11.90 11.60 -
P/RPS 5.29 7.01 6.69 6.65 5.27 4.54 4.40 3.11%
P/EPS 57.09 95.92 77.93 78.45 56.19 59.50 58.00 -0.26%
EY 1.75 1.04 1.28 1.27 1.78 1.68 1.72 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.25 2.11 2.22 1.71 1.18 1.14 9.16%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 21/08/13 15/08/12 15/08/11 17/08/10 19/08/09 21/08/08 -
Price 21.28 25.94 23.64 23.82 19.48 12.80 11.70 -
P/RPS 5.16 7.19 6.85 6.52 5.71 4.89 4.44 2.53%
P/EPS 55.72 98.35 79.82 76.84 60.88 64.00 58.50 -0.80%
EY 1.79 1.02 1.25 1.30 1.64 1.56 1.71 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.30 2.16 2.17 1.85 1.27 1.15 8.53%

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