[PANAMY] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -6.14%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 798,370 758,717 603,085 600,925 547,863 561,696 696,050 2.31%
PBT 97,068 97,839 62,885 63,199 66,472 57,489 -26,361 -
Tax -17,082 -19,193 -11,050 -12,305 -11,225 -18,616 37,456 -
NP 79,986 78,646 51,835 50,894 55,247 38,873 11,095 38.96%
-
NP to SH 79,986 78,646 51,835 50,894 55,247 38,873 11,095 38.96%
-
Tax Rate 17.60% 19.62% 17.57% 19.47% 16.89% 32.38% - -
Total Cost 718,384 680,071 551,250 550,031 492,616 522,823 684,955 0.79%
-
Net Worth 636,108 664,798 604,268 592,726 588,588 603,107 485,915 4.58%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 88,742 73,648 63,746 71,364 60,619 60,921 121,525 -5.10%
Div Payout % 110.95% 93.64% 122.98% 140.22% 109.72% 156.72% 1,095.31% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 636,108 664,798 604,268 592,726 588,588 603,107 485,915 4.58%
NOSH 61,578 61,102 62,360 61,550 60,741 60,735 60,739 0.22%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.02% 10.37% 8.59% 8.47% 10.08% 6.92% 1.59% -
ROE 12.57% 11.83% 8.58% 8.59% 9.39% 6.45% 2.28% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,296.50 1,241.71 967.10 976.32 901.95 924.82 1,145.96 2.07%
EPS 129.89 128.71 83.12 82.69 90.95 64.00 18.27 38.64%
DPS 145.00 120.00 102.22 115.94 100.00 100.00 200.00 -5.21%
NAPS 10.33 10.88 9.69 9.63 9.69 9.93 8.00 4.35%
Adjusted Per Share Value based on latest NOSH - 61,550
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,294.48 1,230.19 977.84 974.34 888.31 910.74 1,128.58 2.31%
EPS 129.69 127.52 84.05 82.52 89.58 63.03 17.99 38.96%
DPS 143.89 119.41 103.36 115.71 98.29 98.78 197.04 -5.10%
NAPS 10.3139 10.7791 9.7976 9.6105 9.5434 9.7788 7.8786 4.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 19.50 19.56 12.54 10.60 10.90 9.40 9.70 -
P/RPS 1.50 1.58 1.30 1.09 1.21 1.02 0.85 9.92%
P/EPS 15.01 15.20 15.09 12.82 11.98 14.69 53.10 -18.98%
EY 6.66 6.58 6.63 7.80 8.34 6.81 1.88 23.45%
DY 7.44 6.13 8.15 10.94 9.17 10.64 20.62 -15.61%
P/NAPS 1.89 1.80 1.29 1.10 1.12 0.95 1.21 7.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 22/11/06 18/11/05 -
Price 19.78 18.60 12.38 10.50 11.20 9.50 8.70 -
P/RPS 1.53 1.50 1.28 1.08 1.24 1.03 0.76 12.36%
P/EPS 15.23 14.45 14.89 12.70 12.31 14.84 47.63 -17.29%
EY 6.57 6.92 6.71 7.87 8.12 6.74 2.10 20.92%
DY 7.33 6.45 8.26 11.04 8.93 10.53 22.99 -17.33%
P/NAPS 1.91 1.71 1.28 1.09 1.16 0.96 1.09 9.79%

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