[PANAMY] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.81%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 834,702 818,492 764,791 639,042 614,267 552,435 550,325 7.18%
PBT 90,231 89,878 103,834 71,317 63,436 67,025 49,031 10.68%
Tax -21,803 -16,258 -21,020 -13,360 -10,317 -13,470 -14,317 7.25%
NP 68,428 73,620 82,814 57,957 53,119 53,555 34,714 11.96%
-
NP to SH 68,428 73,620 82,814 57,957 53,119 53,555 34,714 11.96%
-
Tax Rate 24.16% 18.09% 20.24% 18.73% 16.26% 20.10% 29.20% -
Total Cost 766,274 744,872 681,977 581,085 561,148 498,880 515,611 6.81%
-
Net Worth 660,916 646,944 639,266 614,889 604,126 615,185 618,333 1.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,111 88,742 73,648 63,746 71,364 60,619 60,921 -27.12%
Div Payout % 13.32% 120.54% 88.93% 109.99% 134.35% 113.19% 175.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 660,916 646,944 639,266 614,889 604,126 615,185 618,333 1.11%
NOSH 60,746 60,746 60,709 61,122 61,084 62,077 60,740 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.20% 8.99% 10.83% 9.07% 8.65% 9.69% 6.31% -
ROE 10.35% 11.38% 12.95% 9.43% 8.79% 8.71% 5.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,374.09 1,347.40 1,259.76 1,045.52 1,005.60 889.92 906.03 7.18%
EPS 112.65 121.19 136.41 94.82 86.96 86.27 57.15 11.96%
DPS 15.00 145.00 120.00 104.29 116.83 97.65 100.00 -27.08%
NAPS 10.88 10.65 10.53 10.06 9.89 9.91 10.18 1.11%
Adjusted Per Share Value based on latest NOSH - 61,122
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,353.39 1,327.11 1,240.03 1,036.14 995.97 895.72 892.30 7.18%
EPS 110.95 119.37 134.27 93.97 86.13 86.83 56.29 11.96%
DPS 14.77 143.89 119.41 103.36 115.71 98.29 98.78 -27.12%
NAPS 10.7161 10.4896 10.3651 9.9698 9.7953 9.9746 10.0257 1.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 20.40 20.04 18.50 12.52 10.40 11.70 9.80 -
P/RPS 1.48 1.49 1.47 1.20 1.03 1.31 1.08 5.38%
P/EPS 18.11 16.54 13.56 13.20 11.96 13.56 17.15 0.91%
EY 5.52 6.05 7.37 7.57 8.36 7.37 5.83 -0.90%
DY 0.74 7.24 6.49 8.33 11.23 8.35 10.20 -35.39%
P/NAPS 1.88 1.88 1.76 1.24 1.05 1.18 0.96 11.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 28/02/07 -
Price 20.30 20.80 18.10 12.80 10.40 11.00 9.60 -
P/RPS 1.48 1.54 1.44 1.22 1.03 1.24 1.06 5.71%
P/EPS 18.02 17.16 13.27 13.50 11.96 12.75 16.80 1.17%
EY 5.55 5.83 7.54 7.41 8.36 7.84 5.95 -1.15%
DY 0.74 6.97 6.63 8.15 11.23 8.88 10.42 -35.62%
P/NAPS 1.87 1.95 1.72 1.27 1.05 1.11 0.94 12.13%

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