[PANAMY] QoQ Cumulative 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- 31.02%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 610,998 407,702 205,541 679,764 525,970 328,749 155,931 147.92%
PBT 85,962 52,797 24,584 79,318 61,447 34,276 14,917 220.40%
Tax -17,961 -11,508 -5,292 -14,469 -11,950 -6,784 -3,015 227.55%
NP 68,001 41,289 19,292 64,849 49,497 27,492 11,902 218.57%
-
NP to SH 68,001 41,289 19,292 64,849 49,497 27,492 11,902 218.57%
-
Tax Rate 20.89% 21.80% 21.53% 18.24% 19.45% 19.79% 20.21% -
Total Cost 542,997 366,413 186,249 614,915 476,473 301,257 144,029 141.64%
-
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 9,107 9,107 - 72,727 9,166 9,163 - -
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 10.64% 6.25% 3.04% 10.49% 8.05% 4.64% 1.98% -
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 1,006.33 671.46 340.93 1,121.60 860.73 538.11 262.02 144.64%
EPS 112.00 68.00 32.00 107.00 81.00 45.00 20.00 214.36%
DPS 15.00 15.00 0.00 120.00 15.00 15.00 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 1,005.83 671.16 338.36 1,119.03 865.85 541.19 256.69 147.93%
EPS 111.94 67.97 31.76 106.75 81.48 45.26 19.59 218.60%
DPS 14.99 14.99 0.00 119.72 15.09 15.09 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 1.84 2.91 5.27 1.30 1.45 2.33 4.54 -45.14%
P/EPS 16.52 28.76 56.19 13.64 15.46 27.87 59.50 -57.34%
EY 6.05 3.48 1.78 7.33 6.47 3.59 1.68 134.39%
DY 0.81 0.77 0.00 8.22 1.20 1.20 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 1.80 2.77 5.71 1.49 1.49 2.30 4.89 -48.54%
P/EPS 16.16 27.35 60.88 15.64 15.80 27.51 64.00 -59.95%
EY 6.19 3.66 1.64 6.39 6.33 3.63 1.56 150.00%
DY 0.83 0.81 0.00 7.17 1.17 1.21 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