[PANAMY] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 30.99%
YoY- 15.13%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 225,301 222,849 202,161 172,818 169,921 147,122 141,501 8.05%
PBT 23,094 23,799 28,213 19,359 17,367 20,252 13,291 9.63%
Tax -5,193 -3,478 -6,216 -3,769 -3,826 -3,384 -3,470 6.94%
NP 17,901 20,321 21,997 15,590 13,541 16,868 9,821 10.51%
-
NP to SH 17,901 20,321 21,997 15,590 13,541 16,868 9,821 10.51%
-
Tax Rate 22.49% 14.61% 22.03% 19.47% 22.03% 16.71% 26.11% -
Total Cost 207,400 202,528 180,164 157,228 156,380 130,254 131,680 7.85%
-
Net Worth 636,010 636,108 664,798 604,268 592,726 588,588 603,107 0.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,111 9,236 9,165 9,354 9,232 - - -
Div Payout % 50.90% 45.45% 41.67% 60.00% 68.18% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 636,010 636,108 664,798 604,268 592,726 588,588 603,107 0.88%
NOSH 60,746 61,578 61,102 62,360 61,550 60,741 60,735 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.95% 9.12% 10.88% 9.02% 7.97% 11.47% 6.94% -
ROE 2.81% 3.19% 3.31% 2.58% 2.28% 2.87% 1.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 370.89 361.89 330.85 277.13 276.07 242.21 232.98 8.04%
EPS 29.00 33.00 36.00 25.00 22.00 27.77 16.17 10.21%
DPS 15.00 15.00 15.00 15.00 15.00 0.00 0.00 -
NAPS 10.47 10.33 10.88 9.69 9.63 9.69 9.93 0.88%
Adjusted Per Share Value based on latest NOSH - 62,360
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 365.30 361.33 327.78 280.21 275.51 238.54 229.43 8.05%
EPS 29.02 32.95 35.67 25.28 21.96 27.35 15.92 10.51%
DPS 14.77 14.98 14.86 15.17 14.97 0.00 0.00 -
NAPS 10.3123 10.3139 10.7791 9.7976 9.6105 9.5434 9.7788 0.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 22.00 19.50 19.56 12.54 10.60 10.90 9.40 -
P/RPS 5.93 5.39 5.91 4.52 3.84 4.50 4.03 6.64%
P/EPS 74.66 59.09 54.33 50.16 48.18 39.25 58.13 4.25%
EY 1.34 1.69 1.84 1.99 2.08 2.55 1.72 -4.07%
DY 0.68 0.77 0.77 1.20 1.42 0.00 0.00 -
P/NAPS 2.10 1.89 1.80 1.29 1.10 1.12 0.95 14.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 22/11/06 -
Price 20.20 19.78 18.60 12.38 10.50 11.20 9.50 -
P/RPS 5.45 5.47 5.62 4.47 3.80 4.62 4.08 4.93%
P/EPS 68.55 59.94 51.67 49.52 47.73 40.33 58.75 2.60%
EY 1.46 1.67 1.94 2.02 2.10 2.48 1.70 -2.50%
DY 0.74 0.76 0.81 1.21 1.43 0.00 0.00 -
P/NAPS 1.93 1.91 1.71 1.28 1.09 1.16 0.96 12.33%

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