[PANAMY] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -7.96%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 946,351 891,393 834,702 818,492 764,791 639,042 614,267 7.46%
PBT 123,414 95,682 90,231 89,878 103,834 71,317 63,436 11.72%
Tax -28,821 -19,686 -21,803 -16,258 -21,020 -13,360 -10,317 18.66%
NP 94,593 75,996 68,428 73,620 82,814 57,957 53,119 10.09%
-
NP to SH 94,593 75,996 68,428 73,620 82,814 57,957 53,119 10.09%
-
Tax Rate 23.35% 20.57% 24.16% 18.09% 20.24% 18.73% 16.26% -
Total Cost 851,758 815,397 766,274 744,872 681,977 581,085 561,148 7.19%
-
Net Worth 703,438 644,515 660,916 646,944 639,266 614,889 604,126 2.56%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,111 114,202 9,111 88,742 73,648 63,746 71,364 -29.02%
Div Payout % 9.63% 150.27% 13.32% 120.54% 88.93% 109.99% 134.35% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 703,438 644,515 660,916 646,944 639,266 614,889 604,126 2.56%
NOSH 60,746 60,746 60,746 60,746 60,709 61,122 61,084 -0.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.00% 8.53% 8.20% 8.99% 10.83% 9.07% 8.65% -
ROE 13.45% 11.79% 10.35% 11.38% 12.95% 9.43% 8.79% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,557.88 1,467.41 1,374.09 1,347.40 1,259.76 1,045.52 1,005.60 7.56%
EPS 155.72 125.10 112.65 121.19 136.41 94.82 86.96 10.19%
DPS 15.00 188.00 15.00 145.00 120.00 104.29 116.83 -28.96%
NAPS 11.58 10.61 10.88 10.65 10.53 10.06 9.89 2.66%
Adjusted Per Share Value based on latest NOSH - 60,746
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,557.89 1,467.42 1,374.09 1,347.41 1,259.00 1,051.99 1,011.21 7.46%
EPS 155.72 125.10 112.65 121.19 136.33 95.41 87.44 10.09%
DPS 15.00 188.00 15.00 146.09 121.24 104.94 117.48 -29.02%
NAPS 11.58 10.61 10.88 10.65 10.5236 10.1223 9.9452 2.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.50 22.32 20.40 20.04 18.50 12.52 10.40 -
P/RPS 1.19 1.52 1.48 1.49 1.47 1.20 1.03 2.43%
P/EPS 11.88 17.84 18.11 16.54 13.56 13.20 11.96 -0.11%
EY 8.42 5.61 5.52 6.05 7.37 7.57 8.36 0.11%
DY 0.81 8.42 0.74 7.24 6.49 8.33 11.23 -35.46%
P/NAPS 1.60 2.10 1.88 1.88 1.76 1.24 1.05 7.26%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 22/02/12 10/02/11 24/02/10 19/02/09 -
Price 21.18 21.72 20.30 20.80 18.10 12.80 10.40 -
P/RPS 1.36 1.48 1.48 1.54 1.44 1.22 1.03 4.73%
P/EPS 13.60 17.36 18.02 17.16 13.27 13.50 11.96 2.16%
EY 7.35 5.76 5.55 5.83 7.54 7.41 8.36 -2.12%
DY 0.71 8.66 0.74 6.97 6.63 8.15 11.23 -36.86%
P/NAPS 1.83 2.05 1.87 1.95 1.72 1.27 1.05 9.69%

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