[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -9.64%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 701,293 657,498 623,724 600,868 650,396 653,062 626,440 7.79%
PBT 81,929 68,552 59,668 60,818 67,929 64,418 59,368 23.88%
Tax -15,933 -13,568 -12,060 -11,042 -12,844 -13,554 -11,804 22.06%
NP 65,996 54,984 47,608 49,776 55,085 50,864 47,564 24.32%
-
NP to SH 65,996 54,984 47,608 49,776 55,085 50,864 47,564 24.32%
-
Tax Rate 19.45% 19.79% 20.21% 18.16% 18.91% 21.04% 19.88% -
Total Cost 635,297 602,514 576,116 551,092 595,310 602,198 578,876 6.37%
-
Net Worth 614,740 591,994 601,646 602,168 600,875 583,119 603,468 1.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,221 18,327 - 63,737 - 18,165 - -
Div Payout % 18.52% 33.33% - 128.05% - 35.71% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 614,740 591,994 601,646 602,168 600,875 583,119 603,468 1.23%
NOSH 61,107 61,093 59,510 60,702 60,755 60,552 59,455 1.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.41% 8.36% 7.63% 8.28% 8.47% 7.79% 7.59% -
ROE 10.74% 9.29% 7.91% 8.27% 9.17% 8.72% 7.88% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,147.64 1,076.22 1,048.10 989.86 1,070.51 1,078.51 1,053.64 5.84%
EPS 108.00 90.00 80.00 82.00 90.67 84.00 80.00 22.08%
DPS 20.00 30.00 0.00 105.00 0.00 30.00 0.00 -
NAPS 10.06 9.69 10.11 9.92 9.89 9.63 10.15 -0.59%
Adjusted Per Share Value based on latest NOSH - 60,435
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,154.47 1,082.38 1,026.78 989.15 1,070.69 1,075.07 1,031.25 7.79%
EPS 108.64 90.51 78.37 81.94 90.68 83.73 78.30 24.32%
DPS 20.12 30.17 0.00 104.93 0.00 29.90 0.00 -
NAPS 10.1199 9.7454 9.9043 9.9129 9.8916 9.5993 9.9343 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 12.52 12.54 11.90 10.50 10.40 10.60 11.60 -
P/RPS 1.09 1.17 1.14 1.06 0.97 0.98 1.10 -0.60%
P/EPS 11.59 13.93 14.87 12.80 11.47 12.62 14.50 -13.83%
EY 8.63 7.18 6.72 7.81 8.72 7.92 6.90 16.03%
DY 1.60 2.39 0.00 10.00 0.00 2.83 0.00 -
P/NAPS 1.24 1.29 1.18 1.06 1.05 1.10 1.14 5.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 19/08/09 27/05/09 19/02/09 10/11/08 21/08/08 -
Price 12.80 12.38 12.80 11.20 10.40 10.50 11.70 -
P/RPS 1.12 1.15 1.22 1.13 0.97 0.97 1.11 0.59%
P/EPS 11.85 13.76 16.00 13.66 11.47 12.50 14.63 -13.07%
EY 8.44 7.27 6.25 7.32 8.72 8.00 6.84 14.99%
DY 1.56 2.42 0.00 9.38 0.00 2.86 0.00 -
P/NAPS 1.27 1.28 1.27 1.13 1.05 1.09 1.15 6.82%

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