[PANAMY] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 41.14%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 202,161 205,541 153,793 197,222 172,818 155,931 113,071 47.25%
PBT 28,213 24,584 17,872 27,170 19,359 14,917 9,871 101.27%
Tax -6,216 -5,292 -2,519 -5,166 -3,769 -3,015 -1,410 168.61%
NP 21,997 19,292 15,353 22,004 15,590 11,902 8,461 88.96%
-
NP to SH 21,997 19,292 15,353 22,004 15,590 11,902 8,461 88.96%
-
Tax Rate 22.03% 21.53% 14.09% 19.01% 19.47% 20.21% 14.28% -
Total Cost 180,164 186,249 138,440 175,218 157,228 144,029 104,610 43.63%
-
Net Worth 664,798 633,621 626,402 614,889 604,268 601,646 599,522 7.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,165 - 64,482 - 9,354 - 54,392 -69.46%
Div Payout % 41.67% - 420.00% - 60.00% - 642.86% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 664,798 633,621 626,402 614,889 604,268 601,646 599,522 7.12%
NOSH 61,102 60,287 61,412 61,122 62,360 59,510 60,435 0.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.88% 9.39% 9.98% 11.16% 9.02% 7.63% 7.48% -
ROE 3.31% 3.04% 2.45% 3.58% 2.58% 1.98% 1.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 330.85 340.93 250.43 322.67 277.13 262.02 187.09 46.18%
EPS 36.00 32.00 25.00 36.00 25.00 20.00 14.00 87.58%
DPS 15.00 0.00 105.00 0.00 15.00 0.00 90.00 -69.68%
NAPS 10.88 10.51 10.20 10.06 9.69 10.11 9.92 6.34%
Adjusted Per Share Value based on latest NOSH - 61,122
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 332.80 338.36 253.17 324.67 284.49 256.69 186.14 47.25%
EPS 36.21 31.76 25.27 36.22 25.66 19.59 13.93 88.94%
DPS 15.09 0.00 106.15 0.00 15.40 0.00 89.54 -69.45%
NAPS 10.9439 10.4307 10.3119 10.1223 9.9475 9.9043 9.8694 7.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 19.56 17.98 14.60 12.52 12.54 11.90 10.50 -
P/RPS 5.91 5.27 5.83 3.88 4.52 4.54 5.61 3.53%
P/EPS 54.33 56.19 58.40 34.78 50.16 59.50 75.00 -19.32%
EY 1.84 1.78 1.71 2.88 1.99 1.68 1.33 24.13%
DY 0.77 0.00 7.19 0.00 1.20 0.00 8.57 -79.91%
P/NAPS 1.80 1.71 1.43 1.24 1.29 1.18 1.06 42.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 20/05/10 24/02/10 19/11/09 19/08/09 27/05/09 -
Price 18.60 19.48 16.74 12.80 12.38 12.80 11.20 -
P/RPS 5.62 5.71 6.68 3.97 4.47 4.89 5.99 -4.15%
P/EPS 51.67 60.88 66.96 35.56 49.52 64.00 80.00 -25.26%
EY 1.94 1.64 1.49 2.81 2.02 1.56 1.25 34.01%
DY 0.81 0.00 6.27 0.00 1.21 0.00 8.04 -78.31%
P/NAPS 1.71 1.85 1.64 1.27 1.28 1.27 1.13 31.77%

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