[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 7.01%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 887,264 761,407 814,664 815,404 822,164 679,764 701,293 17.02%
PBT 97,040 101,806 114,616 105,594 98,336 79,318 81,929 11.98%
Tax -21,780 -19,127 -23,948 -23,016 -21,168 -14,469 -15,933 23.24%
NP 75,260 82,679 90,668 82,578 77,168 64,849 65,996 9.17%
-
NP to SH 75,260 82,679 90,668 82,578 77,168 64,849 65,996 9.17%
-
Tax Rate 22.44% 18.79% 20.89% 21.80% 21.53% 18.24% 19.45% -
Total Cost 812,004 678,728 723,996 732,826 744,996 614,915 635,297 17.82%
-
Net Worth 665,808 648,057 639,330 660,623 633,621 618,186 614,740 5.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 88,150 12,143 18,215 - 72,727 12,221 -
Div Payout % - 106.62% 13.39% 22.06% - 112.15% 18.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 665,808 648,057 639,330 660,623 633,621 618,186 614,740 5.47%
NOSH 60,693 60,793 60,715 60,719 60,287 60,606 61,107 -0.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.48% 10.86% 11.13% 10.13% 9.39% 9.54% 9.41% -
ROE 11.30% 12.76% 14.18% 12.50% 12.18% 10.49% 10.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,461.88 1,252.45 1,341.78 1,342.91 1,363.74 1,121.60 1,147.64 17.56%
EPS 124.00 136.00 149.33 136.00 128.00 107.00 108.00 9.67%
DPS 0.00 145.00 20.00 30.00 0.00 120.00 20.00 -
NAPS 10.97 10.66 10.53 10.88 10.51 10.20 10.06 5.95%
Adjusted Per Share Value based on latest NOSH - 61,102
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,460.62 1,253.43 1,341.10 1,342.32 1,353.45 1,119.03 1,154.47 17.02%
EPS 123.89 136.11 149.26 135.94 127.03 106.75 108.64 9.17%
DPS 0.00 145.11 19.99 29.99 0.00 119.72 20.12 -
NAPS 10.9606 10.6684 10.5247 10.8752 10.4307 10.1766 10.1199 5.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 24.32 21.50 18.50 19.56 17.98 14.60 12.52 -
P/RPS 1.66 1.72 1.38 1.46 1.32 1.30 1.09 32.47%
P/EPS 19.61 15.81 12.39 14.38 14.05 13.64 11.59 42.12%
EY 5.10 6.33 8.07 6.95 7.12 7.33 8.63 -29.64%
DY 0.00 6.74 1.08 1.53 0.00 8.22 1.60 -
P/NAPS 2.22 2.02 1.76 1.80 1.71 1.43 1.24 47.59%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 25/05/11 10/02/11 29/11/10 17/08/10 20/05/10 24/02/10 -
Price 23.82 23.50 18.10 18.60 19.48 16.74 12.80 -
P/RPS 1.63 1.88 1.35 1.39 1.43 1.49 1.12 28.51%
P/EPS 19.21 17.28 12.12 13.68 15.22 15.64 11.85 38.12%
EY 5.21 5.79 8.25 7.31 6.57 6.39 8.44 -27.56%
DY 0.00 6.17 1.10 1.61 0.00 7.17 1.56 -
P/NAPS 2.17 2.20 1.72 1.71 1.85 1.64 1.27 43.06%

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