[PANAMY] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 5.3%
YoY- 42.89%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 891,393 834,702 818,492 764,791 639,042 614,267 552,435 8.29%
PBT 95,682 90,231 89,878 103,834 71,317 63,436 67,025 6.10%
Tax -19,686 -21,803 -16,258 -21,020 -13,360 -10,317 -13,470 6.52%
NP 75,996 68,428 73,620 82,814 57,957 53,119 53,555 6.00%
-
NP to SH 75,996 68,428 73,620 82,814 57,957 53,119 53,555 6.00%
-
Tax Rate 20.57% 24.16% 18.09% 20.24% 18.73% 16.26% 20.10% -
Total Cost 815,397 766,274 744,872 681,977 581,085 561,148 498,880 8.52%
-
Net Worth 644,515 660,916 646,944 639,266 614,889 604,126 615,185 0.77%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 114,202 9,111 88,742 73,648 63,746 71,364 60,619 11.12%
Div Payout % 150.27% 13.32% 120.54% 88.93% 109.99% 134.35% 113.19% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 644,515 660,916 646,944 639,266 614,889 604,126 615,185 0.77%
NOSH 60,746 60,746 60,746 60,709 61,122 61,084 62,077 -0.36%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.53% 8.20% 8.99% 10.83% 9.07% 8.65% 9.69% -
ROE 11.79% 10.35% 11.38% 12.95% 9.43% 8.79% 8.71% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,467.41 1,374.09 1,347.40 1,259.76 1,045.52 1,005.60 889.92 8.68%
EPS 125.10 112.65 121.19 136.41 94.82 86.96 86.27 6.38%
DPS 188.00 15.00 145.00 120.00 104.29 116.83 97.65 11.52%
NAPS 10.61 10.88 10.65 10.53 10.06 9.89 9.91 1.14%
Adjusted Per Share Value based on latest NOSH - 60,709
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,445.31 1,353.39 1,327.11 1,240.03 1,036.14 995.97 895.72 8.29%
EPS 123.22 110.95 119.37 134.27 93.97 86.13 86.83 6.00%
DPS 185.17 14.77 143.89 119.41 103.36 115.71 98.29 11.12%
NAPS 10.4502 10.7161 10.4896 10.3651 9.9698 9.7953 9.9746 0.77%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 22.32 20.40 20.04 18.50 12.52 10.40 11.70 -
P/RPS 1.52 1.48 1.49 1.47 1.20 1.03 1.31 2.50%
P/EPS 17.84 18.11 16.54 13.56 13.20 11.96 13.56 4.67%
EY 5.61 5.52 6.05 7.37 7.57 8.36 7.37 -4.44%
DY 8.42 0.74 7.24 6.49 8.33 11.23 8.35 0.13%
P/NAPS 2.10 1.88 1.88 1.76 1.24 1.05 1.18 10.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 27/02/08 -
Price 21.72 20.30 20.80 18.10 12.80 10.40 11.00 -
P/RPS 1.48 1.48 1.54 1.44 1.22 1.03 1.24 2.98%
P/EPS 17.36 18.02 17.16 13.27 13.50 11.96 12.75 5.27%
EY 5.76 5.55 5.83 7.54 7.41 8.36 7.84 -5.00%
DY 8.66 0.74 6.97 6.63 8.15 11.23 8.88 -0.41%
P/NAPS 2.05 1.87 1.95 1.72 1.27 1.05 1.11 10.75%

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