[PANAMY] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- 0.02%

YoY- -8.18%

Quarter Report

1Q10 - 30.06.2009.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	813,684	777,682	729,374	600,188	578,126	542,242	600,975	5.17%
YoY %	4.63%	6.62%	21.52%	3.82%	6.62%	-9.77%	-	-
Horiz. %	135.39%	129.40%	121.37%	99.87%	96.20%	90.23%	100.00%	-
PBT	83,698	101,482	88,985	60,893	66,084	59,511	53,032	7.89%
YoY %	-17.52%	14.04%	46.13%	-7.86%	11.05%	12.22%	-	-
Horiz. %	157.83%	191.36%	167.79%	114.82%	124.61%	112.22%	100.00%	-
Tax	-18,115	-19,820	-16,746	-11,107	-11,863	-11,311	-15,614	2.50%
YoY %	8.60%	-18.36%	-50.77%	6.37%	-4.88%	27.56%	-	-
Horiz. %	116.02%	126.94%	107.25%	71.13%	75.98%	72.44%	100.00%	-
NP	65,583	81,662	72,239	49,786	54,221	48,200	37,418	9.79%
YoY %	-19.69%	13.04%	45.10%	-8.18%	12.49%	28.82%	-	-
Horiz. %	175.27%	218.24%	193.06%	133.05%	144.91%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,583	81,662	72,239	49,786	54,221	48,200	37,418	9.79%
YoY %	-19.69%	13.04%	45.10%	-8.18%	12.49%	28.82%	-	-
Horiz. %	175.27%	218.24%	193.06%	133.05%	144.91%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.64%	19.53%	18.82%	18.24%	17.95%	19.01%	29.44%	-
YoY %	10.80%	3.77%	3.18%	1.62%	-5.58%	-35.43%	-	-
Horiz. %	73.51%	66.34%	63.93%	61.96%	60.97%	64.57%	100.00%	-
Total Cost	748,101	696,020	657,135	550,402	523,905	494,042	563,557	4.82%
YoY %	7.48%	5.92%	19.39%	5.06%	6.04%	-12.34%	-	-
Horiz. %	132.75%	123.50%	116.60%	97.67%	92.96%	87.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	665,776	665,808	633,621	601,646	603,468	632,211	654,409	0.28%
YoY %	-0.00%	5.08%	5.31%	-0.30%	-4.55%	-3.39%	-	-
Horiz. %	101.74%	101.74%	96.82%	91.94%	92.22%	96.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	9,236	88,671	73,836	63,624	62,131	60,619	60,921	-26.95%
YoY %	-89.58%	20.09%	16.05%	2.40%	2.49%	-0.50%	-	-
Horiz. %	15.16%	145.55%	121.20%	104.44%	101.99%	99.50%	100.00%	-
Div Payout %	14.08%	108.58%	102.21%	127.80%	114.59%	125.77%	162.81%	-
YoY %	-87.03%	6.23%	-20.02%	11.53%	-8.89%	-22.75%	-	-
Horiz. %	8.65%	66.69%	62.78%	78.50%	70.38%	77.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	665,776	665,808	633,621	601,646	603,468	632,211	654,409	0.28%
YoY %	-0.00%	5.08%	5.31%	-0.30%	-4.55%	-3.39%	-	-
Horiz. %	101.74%	101.74%	96.82%	91.94%	92.22%	96.61%	100.00%	-
NOSH	60,746	60,693	60,287	59,510	59,455	60,731	60,762	-0.00%
YoY %	0.09%	0.67%	1.31%	0.09%	-2.10%	-0.05%	-	-
Horiz. %	99.97%	99.89%	99.22%	97.94%	97.85%	99.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.06%	10.50%	9.90%	8.30%	9.38%	8.89%	6.23%	-
YoY %	-23.24%	6.06%	19.28%	-11.51%	5.51%	42.70%	-	-
Horiz. %	129.37%	168.54%	158.91%	133.23%	150.56%	142.70%	100.00%	-
ROE	9.85%	12.27%	11.40%	8.27%	8.98%	7.62%	5.72%	-
YoY %	-19.72%	7.63%	37.85%	-7.91%	17.85%	33.22%	-	-
Horiz. %	172.20%	214.51%	199.30%	144.58%	156.99%	133.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	1,339.49	1,281.33	1,209.83	1,008.55	972.38	892.86	989.06	5.17%
YoY %	4.54%	5.91%	19.96%	3.72%	8.91%	-9.73%	-	-
Horiz. %	135.43%	129.55%	122.32%	101.97%	98.31%	90.27%	100.00%	-
EPS	107.96	134.55	119.82	83.66	91.20	79.37	61.58	9.79%
YoY %	-19.76%	12.29%	43.22%	-8.27%	14.90%	28.89%	-	-
Horiz. %	175.32%	218.50%	194.58%	135.86%	148.10%	128.89%	100.00%	-
DPS	15.00	145.00	122.47	106.91	104.50	100.00	100.00	-27.08%
YoY %	-89.66%	18.40%	14.55%	2.31%	4.50%	0.00%	-	-
Horiz. %	15.00%	145.00%	122.47%	106.91%	104.50%	100.00%	100.00%	-
NAPS	10.96	10.97	10.51	10.11	10.15	10.41	10.77	0.29%
YoY %	-0.09%	4.38%	3.96%	-0.39%	-2.50%	-3.34%	-	-
Horiz. %	101.76%	101.86%	97.59%	93.87%	94.24%	96.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 59,510
RPS	1,319.31	1,260.94	1,182.61	973.15	937.37	879.19	974.42	5.17%
YoY %	4.63%	6.62%	21.52%	3.82%	6.62%	-9.77%	-	-
Horiz. %	135.39%	129.40%	121.37%	99.87%	96.20%	90.23%	100.00%	-
EPS	106.34	132.41	117.13	80.72	87.91	78.15	60.67	9.79%
YoY %	-19.69%	13.05%	45.11%	-8.18%	12.49%	28.81%	-	-
Horiz. %	175.28%	218.25%	193.06%	133.05%	144.90%	128.81%	100.00%	-
DPS	14.98	143.77	119.72	103.16	100.74	98.29	98.78	-26.95%
YoY %	-89.58%	20.09%	16.05%	2.40%	2.49%	-0.50%	-	-
Horiz. %	15.17%	145.55%	121.20%	104.43%	101.98%	99.50%	100.00%	-
NAPS	10.7949	10.7954	10.2736	9.7551	9.7846	10.2507	10.6106	0.28%
YoY %	-0.00%	5.08%	5.32%	-0.30%	-4.55%	-3.39%	-	-
Horiz. %	101.74%	101.74%	96.82%	91.94%	92.22%	96.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	23.08	24.32	17.98	11.90	11.60	11.30	10.00	-
P/RPS	1.72	1.90	1.49	1.18	1.19	1.27	1.01	9.26%
YoY %	-9.47%	27.52%	26.27%	-0.84%	-6.30%	25.74%	-	-
Horiz. %	170.30%	188.12%	147.52%	116.83%	117.82%	125.74%	100.00%	-
P/EPS	21.38	18.08	15.01	14.22	12.72	14.24	16.24	4.68%
YoY %	18.25%	20.45%	5.56%	11.79%	-10.67%	-12.32%	-	-
Horiz. %	131.65%	111.33%	92.43%	87.56%	78.33%	87.68%	100.00%	-
EY	4.68	5.53	6.66	7.03	7.86	7.02	6.16	-4.47%
YoY %	-15.37%	-16.97%	-5.26%	-10.56%	11.97%	13.96%	-	-
Horiz. %	75.97%	89.77%	108.12%	114.12%	127.60%	113.96%	100.00%	-
DY	0.65	5.96	6.81	8.98	9.01	8.85	10.00	-36.56%
YoY %	-89.09%	-12.48%	-24.16%	-0.33%	1.81%	-11.50%	-	-
Horiz. %	6.50%	59.60%	68.10%	89.80%	90.10%	88.50%	100.00%	-
P/NAPS	2.11	2.22	1.71	1.18	1.14	1.09	0.93	14.61%
YoY %	-4.95%	29.82%	44.92%	3.51%	4.59%	17.20%	-	-
Horiz. %	226.88%	238.71%	183.87%	126.88%	122.58%	117.20%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	15/08/11	17/08/10	19/08/09	21/08/08	22/08/07	23/08/06	-
Price	23.64	23.82	19.48	12.80	11.70	11.60	10.80	-
P/RPS	1.76	1.86	1.61	1.27	1.20	1.30	1.09	8.30%
YoY %	-5.38%	15.53%	26.77%	5.83%	-7.69%	19.27%	-	-
Horiz. %	161.47%	170.64%	147.71%	116.51%	110.09%	119.27%	100.00%	-
P/EPS	21.90	17.70	16.26	15.30	12.83	14.62	17.54	3.76%
YoY %	23.73%	8.86%	6.27%	19.25%	-12.24%	-16.65%	-	-
Horiz. %	124.86%	100.91%	92.70%	87.23%	73.15%	83.35%	100.00%	-
EY	4.57	5.65	6.15	6.54	7.79	6.84	5.70	-3.61%
YoY %	-19.12%	-8.13%	-5.96%	-16.05%	13.89%	20.00%	-	-
Horiz. %	80.18%	99.12%	107.89%	114.74%	136.67%	120.00%	100.00%	-
DY	0.63	6.09	6.29	8.35	8.93	8.62	9.26	-36.08%
YoY %	-89.66%	-3.18%	-24.67%	-6.49%	3.60%	-6.91%	-	-
Horiz. %	6.80%	65.77%	67.93%	90.17%	96.44%	93.09%	100.00%	-
P/NAPS	2.16	2.17	1.85	1.27	1.15	1.11	1.00	13.68%
YoY %	-0.46%	17.30%	45.67%	10.43%	3.60%	11.00%	-	-
Horiz. %	216.00%	217.00%	185.00%	127.00%	115.00%	111.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos