[PANAMY] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 41.14%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 241,984 223,418 203,296 197,222 161,265 147,923 143,351 9.10%
PBT 33,213 25,975 33,165 27,170 18,738 18,501 17,948 10.79%
Tax -8,142 -6,169 -6,993 -5,166 -2,856 -4,844 -2,599 20.94%
NP 25,071 19,806 26,172 22,004 15,882 13,657 15,349 8.51%
-
NP to SH 25,071 19,806 26,172 22,004 15,882 13,657 15,349 8.51%
-
Tax Rate 24.51% 23.75% 21.09% 19.01% 15.24% 26.18% 14.48% -
Total Cost 216,913 203,612 177,124 175,218 145,383 134,266 128,002 9.18%
-
Net Worth 660,916 646,944 639,266 614,889 604,126 615,185 618,333 1.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 660,916 646,944 639,266 614,889 604,126 615,185 618,333 1.11%
NOSH 60,746 60,746 60,709 61,122 61,084 62,077 60,740 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.36% 8.86% 12.87% 11.16% 9.85% 9.23% 10.71% -
ROE 3.79% 3.06% 4.09% 3.58% 2.63% 2.22% 2.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 398.35 367.79 334.87 322.67 264.00 238.29 236.01 9.10%
EPS 41.00 33.00 44.00 36.00 26.00 22.00 25.27 8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.88 10.65 10.53 10.06 9.89 9.91 10.18 1.11%
Adjusted Per Share Value based on latest NOSH - 61,122
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 392.35 362.25 329.62 319.78 261.48 239.84 232.43 9.10%
EPS 40.65 32.11 42.44 35.68 25.75 22.14 24.89 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.7161 10.4896 10.3651 9.9698 9.7953 9.9746 10.0257 1.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 20.40 20.04 18.50 12.52 10.40 11.70 9.80 -
P/RPS 5.12 5.45 5.52 3.88 3.94 4.91 4.15 3.55%
P/EPS 49.43 61.46 42.91 34.78 40.00 53.18 38.78 4.12%
EY 2.02 1.63 2.33 2.88 2.50 1.88 2.58 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.88 1.76 1.24 1.05 1.18 0.96 11.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 28/02/07 -
Price 20.30 20.80 18.10 12.80 10.40 11.00 9.60 -
P/RPS 5.10 5.66 5.41 3.97 3.94 4.62 4.07 3.82%
P/EPS 49.19 63.79 41.99 35.56 40.00 50.00 37.99 4.39%
EY 2.03 1.57 2.38 2.81 2.50 2.00 2.63 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.95 1.72 1.27 1.05 1.11 0.94 12.13%

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