[PANAMY] YoY TTM 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- -0.58%

YoY- 13.04%

Quarter Report

1Q11-Bursa 30.06.2011.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	930,480	874,219	813,684	777,682	729,374	600,188	578,126	8.25%
YoY %	6.44%	7.44%	4.63%	6.62%	21.52%	3.82%	-	-
Horiz. %	160.95%	151.22%	140.75%	134.52%	126.16%	103.82%	100.00%	-
PBT	114,969	92,559	83,698	101,482	88,985	60,893	66,084	9.66%
YoY %	24.21%	10.59%	-17.52%	14.04%	46.13%	-7.86%	-	-
Horiz. %	173.97%	140.06%	126.65%	153.57%	134.65%	92.14%	100.00%	-
Tax	-27,008	-19,434	-18,115	-19,820	-16,746	-11,107	-11,863	14.68%
YoY %	-38.97%	-7.28%	8.60%	-18.36%	-50.77%	6.37%	-	-
Horiz. %	227.67%	163.82%	152.70%	167.07%	141.16%	93.63%	100.00%	-
NP	87,961	73,125	65,583	81,662	72,239	49,786	54,221	8.39%
YoY %	20.29%	11.50%	-19.69%	13.04%	45.10%	-8.18%	-	-
Horiz. %	162.23%	134.86%	120.95%	150.61%	133.23%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,961	73,125	65,583	81,662	72,239	49,786	54,221	8.39%
YoY %	20.29%	11.50%	-19.69%	13.04%	45.10%	-8.18%	-	-
Horiz. %	162.23%	134.86%	120.95%	150.61%	133.23%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.49%	21.00%	21.64%	19.53%	18.82%	18.24%	17.95%	-
YoY %	11.86%	-2.96%	10.80%	3.77%	3.18%	1.62%	-	-
Horiz. %	130.86%	116.99%	120.56%	108.80%	104.85%	101.62%	100.00%	-
Total Cost	842,519	801,094	748,101	696,020	657,135	550,402	523,905	8.23%
YoY %	5.17%	7.08%	7.48%	5.92%	19.39%	5.06%	-	-
Horiz. %	160.82%	152.91%	142.79%	132.85%	125.43%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	686,429	683,999	665,776	665,808	633,621	601,646	603,468	2.16%
YoY %	0.36%	2.74%	-0.00%	5.08%	5.31%	-0.30%	-	-
Horiz. %	113.75%	113.34%	110.32%	110.33%	105.00%	99.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	9,111	114,202	9,236	88,671	73,836	63,624	62,131	-27.37%
YoY %	-92.02%	1,136.49%	-89.58%	20.09%	16.05%	2.40%	-	-
Horiz. %	14.66%	183.81%	14.87%	142.72%	118.84%	102.40%	100.00%	-
Div Payout %	10.36%	156.17%	14.08%	108.58%	102.21%	127.80%	114.59%	-
YoY %	-93.37%	1,009.16%	-87.03%	6.23%	-20.02%	11.53%	-	-
Horiz. %	9.04%	136.29%	12.29%	94.76%	89.20%	111.53%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	686,429	683,999	665,776	665,808	633,621	601,646	603,468	2.16%
YoY %	0.36%	2.74%	-0.00%	5.08%	5.31%	-0.30%	-	-
Horiz. %	113.75%	113.34%	110.32%	110.33%	105.00%	99.70%	100.00%	-
NOSH	60,746	60,746	60,746	60,693	60,287	59,510	59,455	0.35%
YoY %	0.00%	0.00%	0.09%	0.67%	1.31%	0.09%	-	-
Horiz. %	102.17%	102.17%	102.17%	102.08%	101.40%	100.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	9.45%	8.36%	8.06%	10.50%	9.90%	8.30%	9.38%	-
YoY %	13.04%	3.72%	-23.24%	6.06%	19.28%	-11.51%	-	-
Horiz. %	100.75%	89.13%	85.93%	111.94%	105.54%	88.49%	100.00%	-
ROE	12.81%	10.69%	9.85%	12.27%	11.40%	8.27%	8.98%	-
YoY %	19.83%	8.53%	-19.72%	7.63%	37.85%	-7.91%	-	-
Horiz. %	142.65%	119.04%	109.69%	136.64%	126.95%	92.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	1,531.76	1,439.14	1,339.49	1,281.33	1,209.83	1,008.55	972.38	7.86%
YoY %	6.44%	7.44%	4.54%	5.91%	19.96%	3.72%	-	-
Horiz. %	157.53%	148.00%	137.75%	131.77%	124.42%	103.72%	100.00%	-
EPS	144.80	120.38	107.96	134.55	119.82	83.66	91.20	8.00%
YoY %	20.29%	11.50%	-19.76%	12.29%	43.22%	-8.27%	-	-
Horiz. %	158.77%	132.00%	118.38%	147.53%	131.38%	91.73%	100.00%	-
DPS	15.00	188.00	15.00	145.00	122.47	106.91	104.50	-27.62%
YoY %	-92.02%	1,153.33%	-89.66%	18.40%	14.55%	2.31%	-	-
Horiz. %	14.35%	179.90%	14.35%	138.76%	117.20%	102.31%	100.00%	-
NAPS	11.30	11.26	10.96	10.97	10.51	10.11	10.15	1.80%
YoY %	0.36%	2.74%	-0.09%	4.38%	3.96%	-0.39%	-	-
Horiz. %	111.33%	110.94%	107.98%	108.08%	103.55%	99.61%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,693
RPS	1,531.76	1,439.14	1,339.49	1,280.22	1,200.70	988.03	951.71	8.25%
YoY %	6.44%	7.44%	4.63%	6.62%	21.52%	3.82%	-	-
Horiz. %	160.95%	151.22%	140.75%	134.52%	126.16%	103.82%	100.00%	-
EPS	144.80	120.38	107.96	134.43	118.92	81.96	89.26	8.39%
YoY %	20.29%	11.50%	-19.69%	13.04%	45.10%	-8.18%	-	-
Horiz. %	162.22%	134.86%	120.95%	150.60%	133.23%	91.82%	100.00%	-
DPS	15.00	188.00	15.21	145.97	121.55	104.74	102.28	-27.37%
YoY %	-92.02%	1,136.03%	-89.58%	20.09%	16.05%	2.41%	-	-
Horiz. %	14.67%	183.81%	14.87%	142.72%	118.84%	102.41%	100.00%	-
NAPS	11.30	11.26	10.96	10.9606	10.4307	9.9043	9.9343	2.16%
YoY %	0.36%	2.74%	-0.01%	5.08%	5.31%	-0.30%	-	-
Horiz. %	113.75%	113.34%	110.32%	110.33%	105.00%	99.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.42	1.76	1.72	1.90	1.49	1.18	1.19	2.98%
YoY %	-19.32%	2.33%	-9.47%	27.52%	26.27%	-0.84%	-	-
Horiz. %	119.33%	147.90%	144.54%	159.66%	125.21%	99.16%	100.00%	-
P/EPS	15.06	21.02	21.38	18.08	15.01	14.22	12.72	2.85%
YoY %	-28.35%	-1.68%	18.25%	20.45%	5.56%	11.79%	-	-
Horiz. %	118.40%	165.25%	168.08%	142.14%	118.00%	111.79%	100.00%	-
EY	6.64	4.76	4.68	5.53	6.66	7.03	7.86	-2.77%
YoY %	39.50%	1.71%	-15.37%	-16.97%	-5.26%	-10.56%	-	-
Horiz. %	84.48%	60.56%	59.54%	70.36%	84.73%	89.44%	100.00%	-
DY	0.69	7.43	0.65	5.96	6.81	8.98	9.01	-34.82%
YoY %	-90.71%	1,043.08%	-89.09%	-12.48%	-24.16%	-0.33%	-	-
Horiz. %	7.66%	82.46%	7.21%	66.15%	75.58%	99.67%	100.00%	-
P/NAPS	1.93	2.25	2.11	2.22	1.71	1.18	1.14	9.16%
YoY %	-14.22%	6.64%	-4.95%	29.82%	44.92%	3.51%	-	-
Horiz. %	169.30%	197.37%	185.09%	194.74%	150.00%	103.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
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	1.39	1.80	1.76	1.86	1.61	1.27	1.20	2.47%
YoY %	-22.78%	2.27%	-5.38%	15.53%	26.77%	5.83%	-	-
Horiz. %	115.83%	150.00%	146.67%	155.00%	134.17%	105.83%	100.00%	-
P/EPS	14.70	21.55	21.90	17.70	16.26	15.30	12.83	2.29%
YoY %	-31.79%	-1.60%	23.73%	8.86%	6.27%	19.25%	-	-
Horiz. %	114.58%	167.97%	170.69%	137.96%	126.73%	119.25%	100.00%	-
EY	6.80	4.64	4.57	5.65	6.15	6.54	7.79	-2.23%
YoY %	46.55%	1.53%	-19.12%	-8.13%	-5.96%	-16.05%	-	-
Horiz. %	87.29%	59.56%	58.66%	72.53%	78.95%	83.95%	100.00%	-
DY	0.70	7.25	0.63	6.09	6.29	8.35	8.93	-34.56%
YoY %	-90.34%	1,050.79%	-89.66%	-3.18%	-24.67%	-6.49%	-	-
Horiz. %	7.84%	81.19%	7.05%	68.20%	70.44%	93.51%	100.00%	-
P/NAPS	1.88	2.30	2.16	2.17	1.85	1.27	1.15	8.53%
YoY %	-18.26%	6.48%	-0.46%	17.30%	45.67%	10.43%	-	-
Horiz. %	163.48%	200.00%	187.83%	188.70%	160.87%	110.43%	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