[PANAMY] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 4.37%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 818,492 764,791 639,042 614,267 552,435 550,325 673,245 3.30%
PBT 89,878 103,834 71,317 63,436 67,025 49,031 -7,969 -
Tax -16,258 -21,020 -13,360 -10,317 -13,470 -14,317 34,958 -
NP 73,620 82,814 57,957 53,119 53,555 34,714 26,989 18.19%
-
NP to SH 73,620 82,814 57,957 53,119 53,555 34,714 26,989 18.19%
-
Tax Rate 18.09% 20.24% 18.73% 16.26% 20.10% 29.20% - -
Total Cost 744,872 681,977 581,085 561,148 498,880 515,611 646,256 2.39%
-
Net Worth 646,944 639,266 614,889 604,126 615,185 618,333 485,894 4.88%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 88,742 73,648 63,746 71,364 60,619 60,921 112,414 -3.86%
Div Payout % 120.54% 88.93% 109.99% 134.35% 113.19% 175.49% 416.52% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 646,944 639,266 614,889 604,126 615,185 618,333 485,894 4.88%
NOSH 60,746 60,709 61,122 61,084 62,077 60,740 60,736 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.99% 10.83% 9.07% 8.65% 9.69% 6.31% 4.01% -
ROE 11.38% 12.95% 9.43% 8.79% 8.71% 5.61% 5.55% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,347.40 1,259.76 1,045.52 1,005.60 889.92 906.03 1,108.46 3.30%
EPS 121.19 136.41 94.82 86.96 86.27 57.15 44.44 18.19%
DPS 145.00 120.00 104.29 116.83 97.65 100.00 185.00 -3.97%
NAPS 10.65 10.53 10.06 9.89 9.91 10.18 8.00 4.88%
Adjusted Per Share Value based on latest NOSH - 61,084
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,327.11 1,240.03 1,036.14 995.97 895.72 892.30 1,091.60 3.30%
EPS 119.37 134.27 93.97 86.13 86.83 56.29 43.76 18.19%
DPS 143.89 119.41 103.36 115.71 98.29 98.78 182.27 -3.86%
NAPS 10.4896 10.3651 9.9698 9.7953 9.9746 10.0257 7.8783 4.88%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 20.04 18.50 12.52 10.40 11.70 9.80 9.70 -
P/RPS 1.49 1.47 1.20 1.03 1.31 1.08 0.88 9.16%
P/EPS 16.54 13.56 13.20 11.96 13.56 17.15 21.83 -4.51%
EY 6.05 7.37 7.57 8.36 7.37 5.83 4.58 4.74%
DY 7.24 6.49 8.33 11.23 8.35 10.20 19.07 -14.89%
P/NAPS 1.88 1.76 1.24 1.05 1.18 0.96 1.21 7.61%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 28/02/07 22/02/06 -
Price 20.80 18.10 12.80 10.40 11.00 9.60 10.00 -
P/RPS 1.54 1.44 1.22 1.03 1.24 1.06 0.90 9.36%
P/EPS 17.16 13.27 13.50 11.96 12.75 16.80 22.50 -4.41%
EY 5.83 7.54 7.41 8.36 7.84 5.95 4.44 4.64%
DY 6.97 6.63 8.15 11.23 8.88 10.42 18.50 -15.00%
P/NAPS 1.95 1.72 1.27 1.05 1.11 0.94 1.25 7.68%

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