[PANAMY] YoY 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- -30.23%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 187,695 157,751 150,409 153,793 113,071 126,471 116,416 8.27%
PBT 15,876 11,177 15,844 17,872 9,871 12,489 14,591 1.41%
Tax -1,745 -3,712 -1,166 -2,519 -1,410 -684 -1,861 -1.06%
NP 14,131 7,465 14,678 15,353 8,461 11,805 12,730 1.75%
-
NP to SH 14,131 7,465 14,678 15,353 8,461 11,805 12,730 1.75%
-
Tax Rate 10.99% 33.21% 7.36% 14.09% 14.28% 5.48% 12.75% -
Total Cost 173,564 150,286 135,731 138,440 104,610 114,666 103,686 8.95%
-
Net Worth 668,206 647,552 651,947 626,402 599,522 618,830 620,739 1.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 105,090 - 79,505 64,482 54,392 62,131 60,619 9.59%
Div Payout % 743.69% - 541.67% 420.00% 642.86% 526.32% 476.19% -
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 668,206 647,552 651,947 626,402 599,522 618,830 620,739 1.23%
NOSH 60,746 60,746 61,158 61,412 60,435 62,131 60,619 0.03%
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 7.53% 4.73% 9.76% 9.98% 7.48% 9.33% 10.93% -
ROE 2.11% 1.15% 2.25% 2.45% 1.41% 1.91% 2.05% -
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 308.98 259.69 245.93 250.43 187.09 203.55 192.05 8.24%
EPS 23.00 12.00 24.00 25.00 14.00 19.00 21.00 1.52%
DPS 173.00 0.00 130.00 105.00 90.00 100.00 100.00 9.55%
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 304.33 255.78 243.87 249.36 183.33 205.06 188.76 8.27%
EPS 22.91 12.10 23.80 24.89 13.72 19.14 20.64 1.75%
DPS 170.39 0.00 128.91 104.55 88.19 100.74 98.29 9.59%
NAPS 10.8343 10.4994 10.5707 10.1565 9.7207 10.0337 10.0647 1.23%
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 7.05 8.47 8.74 5.83 5.61 5.26 5.08 5.60%
P/EPS 93.63 179.02 89.58 58.40 75.00 56.32 46.43 12.38%
EY 1.07 0.56 1.12 1.71 1.33 1.78 2.15 -10.96%
DY 7.94 0.00 6.05 7.19 8.57 9.35 10.26 -4.17%
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 8.13 8.86 9.56 6.68 5.99 5.65 5.68 6.15%
P/EPS 107.99 187.16 97.92 66.96 80.00 60.53 51.90 12.97%
EY 0.93 0.53 1.02 1.49 1.25 1.65 1.93 -11.44%
DY 6.89 0.00 5.53 6.27 8.04 8.70 9.17 -4.64%
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