[PANAMY] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -43.92%
YoY- -4.4%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 223,418 222,849 221,816 150,409 203,296 202,161 205,541 5.70%
PBT 25,975 23,799 24,260 15,844 33,165 28,213 24,584 3.72%
Tax -6,169 -3,478 -5,445 -1,166 -6,993 -6,216 -5,292 10.73%
NP 19,806 20,321 18,815 14,678 26,172 21,997 19,292 1.76%
-
NP to SH 19,806 20,321 18,815 14,678 26,172 21,997 19,292 1.76%
-
Tax Rate 23.75% 14.61% 22.44% 7.36% 21.09% 22.03% 21.53% -
Total Cost 203,612 202,528 203,001 135,731 177,124 180,164 186,249 6.10%
-
Net Worth 646,944 636,108 665,808 651,947 639,266 664,798 633,621 1.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 9,236 - 79,505 - 9,165 - -
Div Payout % - 45.45% - 541.67% - 41.67% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 646,944 636,108 665,808 651,947 639,266 664,798 633,621 1.39%
NOSH 60,746 61,578 60,693 61,158 60,709 61,102 60,287 0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.86% 9.12% 8.48% 9.76% 12.87% 10.88% 9.39% -
ROE 3.06% 3.19% 2.83% 2.25% 4.09% 3.31% 3.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 367.79 361.89 365.47 245.93 334.87 330.85 340.93 5.17%
EPS 33.00 33.00 31.00 24.00 44.00 36.00 32.00 2.06%
DPS 0.00 15.00 0.00 130.00 0.00 15.00 0.00 -
NAPS 10.65 10.33 10.97 10.66 10.53 10.88 10.51 0.88%
Adjusted Per Share Value based on latest NOSH - 61,158
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 367.79 366.86 365.15 247.60 334.67 332.80 338.36 5.70%
EPS 32.60 33.45 30.97 24.16 43.08 36.21 31.76 1.75%
DPS 0.00 15.21 0.00 130.88 0.00 15.09 0.00 -
NAPS 10.65 10.4717 10.9606 10.7324 10.5236 10.9439 10.4307 1.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 20.04 19.50 24.32 21.50 18.50 19.56 17.98 -
P/RPS 5.45 5.39 6.65 8.74 5.52 5.91 5.27 2.25%
P/EPS 61.46 59.09 78.45 89.58 42.91 54.33 56.19 6.14%
EY 1.63 1.69 1.27 1.12 2.33 1.84 1.78 -5.68%
DY 0.00 0.77 0.00 6.05 0.00 0.77 0.00 -
P/NAPS 1.88 1.89 2.22 2.02 1.76 1.80 1.71 6.50%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 29/11/10 17/08/10 -
Price 20.80 19.78 23.82 23.50 18.10 18.60 19.48 -
P/RPS 5.66 5.47 6.52 9.56 5.41 5.62 5.71 -0.58%
P/EPS 63.79 59.94 76.84 97.92 41.99 51.67 60.88 3.15%
EY 1.57 1.67 1.30 1.02 2.38 1.94 1.64 -2.85%
DY 0.00 0.76 0.00 5.53 0.00 0.81 0.00 -
P/NAPS 1.95 1.91 2.17 2.20 1.72 1.71 1.85 3.56%

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