[PANAMY] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.12%
YoY- 1.85%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 816,136 798,370 758,717 603,085 600,925 547,863 561,696 6.41%
PBT 82,993 97,068 97,839 62,885 63,199 66,472 57,489 6.30%
Tax -19,830 -17,082 -19,193 -11,050 -12,305 -11,225 -18,616 1.05%
NP 63,163 79,986 78,646 51,835 50,894 55,247 38,873 8.41%
-
NP to SH 63,163 79,986 78,646 51,835 50,894 55,247 38,873 8.41%
-
Tax Rate 23.89% 17.60% 19.62% 17.57% 19.47% 16.89% 32.38% -
Total Cost 752,973 718,384 680,071 551,250 550,031 492,616 522,823 6.26%
-
Net Worth 636,010 636,108 664,798 604,268 592,726 588,588 603,107 0.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,111 88,742 73,648 63,746 71,364 60,619 60,921 -27.12%
Div Payout % 14.43% 110.95% 93.64% 122.98% 140.22% 109.72% 156.72% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 636,010 636,108 664,798 604,268 592,726 588,588 603,107 0.88%
NOSH 60,746 61,578 61,102 62,360 61,550 60,741 60,735 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.74% 10.02% 10.37% 8.59% 8.47% 10.08% 6.92% -
ROE 9.93% 12.57% 11.83% 8.58% 8.59% 9.39% 6.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,343.52 1,296.50 1,241.71 967.10 976.32 901.95 924.82 6.41%
EPS 103.98 129.89 128.71 83.12 82.69 90.95 64.00 8.41%
DPS 15.00 145.00 120.00 102.22 115.94 100.00 100.00 -27.08%
NAPS 10.47 10.33 10.88 9.69 9.63 9.69 9.93 0.88%
Adjusted Per Share Value based on latest NOSH - 62,360
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,323.28 1,294.48 1,230.19 977.84 974.34 888.31 910.74 6.41%
EPS 102.41 129.69 127.52 84.05 82.52 89.58 63.03 8.41%
DPS 14.77 143.89 119.41 103.36 115.71 98.29 98.78 -27.12%
NAPS 10.3123 10.3139 10.7791 9.7976 9.6105 9.5434 9.7788 0.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 22.00 19.50 19.56 12.54 10.60 10.90 9.40 -
P/RPS 1.64 1.50 1.58 1.30 1.09 1.21 1.02 8.22%
P/EPS 21.16 15.01 15.20 15.09 12.82 11.98 14.69 6.26%
EY 4.73 6.66 6.58 6.63 7.80 8.34 6.81 -5.88%
DY 0.68 7.44 6.13 8.15 10.94 9.17 10.64 -36.74%
P/NAPS 2.10 1.89 1.80 1.29 1.10 1.12 0.95 14.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 22/11/06 -
Price 20.20 19.78 18.60 12.38 10.50 11.20 9.50 -
P/RPS 1.50 1.53 1.50 1.28 1.08 1.24 1.03 6.45%
P/EPS 19.43 15.23 14.45 14.89 12.70 12.31 14.84 4.58%
EY 5.15 6.57 6.92 6.71 7.87 8.12 6.74 -4.38%
DY 0.74 7.33 6.45 8.26 11.04 8.93 10.53 -35.73%
P/NAPS 1.93 1.91 1.71 1.28 1.09 1.16 0.96 12.33%

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