[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -1.74%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 814,664 815,404 822,164 679,764 701,293 657,498 623,724 19.42%
PBT 114,616 105,594 98,336 79,318 81,929 68,552 59,668 54.34%
Tax -23,948 -23,016 -21,168 -14,469 -15,933 -13,568 -12,060 57.78%
NP 90,668 82,578 77,168 64,849 65,996 54,984 47,608 53.46%
-
NP to SH 90,668 82,578 77,168 64,849 65,996 54,984 47,608 53.46%
-
Tax Rate 20.89% 21.80% 21.53% 18.24% 19.45% 19.79% 20.21% -
Total Cost 723,996 732,826 744,996 614,915 635,297 602,514 576,116 16.40%
-
Net Worth 639,330 660,623 633,621 618,186 614,740 591,994 601,646 4.12%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,143 18,215 - 72,727 12,221 18,327 - -
Div Payout % 13.39% 22.06% - 112.15% 18.52% 33.33% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 639,330 660,623 633,621 618,186 614,740 591,994 601,646 4.12%
NOSH 60,715 60,719 60,287 60,606 61,107 61,093 59,510 1.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.13% 10.13% 9.39% 9.54% 9.41% 8.36% 7.63% -
ROE 14.18% 12.50% 12.18% 10.49% 10.74% 9.29% 7.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,341.78 1,342.91 1,363.74 1,121.60 1,147.64 1,076.22 1,048.10 17.84%
EPS 149.33 136.00 128.00 107.00 108.00 90.00 80.00 51.42%
DPS 20.00 30.00 0.00 120.00 20.00 30.00 0.00 -
NAPS 10.53 10.88 10.51 10.20 10.06 9.69 10.11 2.74%
Adjusted Per Share Value based on latest NOSH - 61,412
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,341.10 1,342.32 1,353.45 1,119.03 1,154.47 1,082.38 1,026.78 19.42%
EPS 149.26 135.94 127.03 106.75 108.64 90.51 78.37 53.46%
DPS 19.99 29.99 0.00 119.72 20.12 30.17 0.00 -
NAPS 10.5247 10.8752 10.4307 10.1766 10.1199 9.7454 9.9043 4.12%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 18.50 19.56 17.98 14.60 12.52 12.54 11.90 -
P/RPS 1.38 1.46 1.32 1.30 1.09 1.17 1.14 13.54%
P/EPS 12.39 14.38 14.05 13.64 11.59 13.93 14.87 -11.42%
EY 8.07 6.95 7.12 7.33 8.63 7.18 6.72 12.94%
DY 1.08 1.53 0.00 8.22 1.60 2.39 0.00 -
P/NAPS 1.76 1.80 1.71 1.43 1.24 1.29 1.18 30.44%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 19/08/09 -
Price 18.10 18.60 19.48 16.74 12.80 12.38 12.80 -
P/RPS 1.35 1.39 1.43 1.49 1.12 1.15 1.22 6.96%
P/EPS 12.12 13.68 15.22 15.64 11.85 13.76 16.00 -16.86%
EY 8.25 7.31 6.57 6.39 8.44 7.27 6.25 20.27%
DY 1.10 1.61 0.00 7.17 1.56 2.42 0.00 -
P/NAPS 1.72 1.71 1.85 1.64 1.27 1.28 1.27 22.34%

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