[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 6.94%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 623,724 600,868 650,396 653,062 626,440 562,490 581,358 4.80%
PBT 59,668 60,818 67,929 64,418 59,368 64,923 69,912 -10.03%
Tax -12,060 -11,042 -12,844 -13,554 -11,804 -12,293 -15,478 -15.33%
NP 47,608 49,776 55,085 50,864 47,564 52,630 54,433 -8.55%
-
NP to SH 47,608 49,776 55,085 50,864 47,564 52,630 54,433 -8.55%
-
Tax Rate 20.21% 18.16% 18.91% 21.04% 19.88% 18.93% 22.14% -
Total Cost 576,116 551,092 595,310 602,198 578,876 509,860 526,925 6.13%
-
Net Worth 601,646 602,168 600,875 583,119 603,468 602,522 603,844 -0.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 63,737 - 18,165 - 69,568 - -
Div Payout % - 128.05% - 35.71% - 132.18% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 601,646 602,168 600,875 583,119 603,468 602,522 603,844 -0.24%
NOSH 59,510 60,702 60,755 60,552 59,455 60,494 60,932 -1.56%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.63% 8.28% 8.47% 7.79% 7.59% 9.36% 9.36% -
ROE 7.91% 8.27% 9.17% 8.72% 7.88% 8.73% 9.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,048.10 989.86 1,070.51 1,078.51 1,053.64 929.82 954.10 6.47%
EPS 80.00 82.00 90.67 84.00 80.00 87.00 89.33 -7.09%
DPS 0.00 105.00 0.00 30.00 0.00 115.00 0.00 -
NAPS 10.11 9.92 9.89 9.63 10.15 9.96 9.91 1.34%
Adjusted Per Share Value based on latest NOSH - 61,550
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,026.78 989.15 1,070.69 1,075.07 1,031.25 925.97 957.04 4.80%
EPS 78.37 81.94 90.68 83.73 78.30 86.64 89.61 -8.55%
DPS 0.00 104.93 0.00 29.90 0.00 114.52 0.00 -
NAPS 9.9043 9.9129 9.8916 9.5993 9.9343 9.9188 9.9405 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.90 10.50 10.40 10.60 11.60 10.70 11.70 -
P/RPS 1.14 1.06 0.97 0.98 1.10 1.15 1.23 -4.94%
P/EPS 14.87 12.80 11.47 12.62 14.50 12.30 13.10 8.82%
EY 6.72 7.81 8.72 7.92 6.90 8.13 7.64 -8.20%
DY 0.00 10.00 0.00 2.83 0.00 10.75 0.00 -
P/NAPS 1.18 1.06 1.05 1.10 1.14 1.07 1.18 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 27/05/09 19/02/09 10/11/08 21/08/08 28/05/08 27/02/08 -
Price 12.80 11.20 10.40 10.50 11.70 11.50 11.00 -
P/RPS 1.22 1.13 0.97 0.97 1.11 1.24 1.15 4.02%
P/EPS 16.00 13.66 11.47 12.50 14.63 13.22 12.31 19.11%
EY 6.25 7.32 8.72 8.00 6.84 7.57 8.12 -16.02%
DY 0.00 9.38 0.00 2.86 0.00 10.00 0.00 -
P/NAPS 1.27 1.13 1.05 1.09 1.15 1.15 1.11 9.40%

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