[PANAMY] QoQ TTM Result on 30-Jun-2011 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

15-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

30-Jun-2011 [#1]

Profit Trend

QoQ- -0.58%

YoY- 13.04%

Quarter Report

1Q11-Bursa 30.06.2011.pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	825,834	818,492	798,370	777,682	761,407	764,791	758,717	5.80%
YoY %	0.90%	2.52%	2.66%	2.14%	-0.44%	0.80%	-	-
Horiz. %	108.85%	107.88%	105.23%	102.50%	100.35%	100.80%	100.00%	-
PBT	85,211	89,878	97,068	101,482	101,806	103,834	97,839	-8.79%
YoY %	-5.19%	-7.41%	-4.35%	-0.32%	-1.95%	6.13%	-	-
Horiz. %	87.09%	91.86%	99.21%	103.72%	104.05%	106.13%	100.00%	-
Tax	-18,804	-16,258	-17,082	-19,820	-19,667	-21,020	-19,193	-1.35%
YoY %	-15.66%	4.82%	13.81%	-0.78%	6.44%	-9.52%	-	-
Horiz. %	97.97%	84.71%	89.00%	103.27%	102.47%	109.52%	100.00%	-
NP	66,407	73,620	79,986	81,662	82,139	82,814	78,646	-10.65%
YoY %	-9.80%	-7.96%	-2.05%	-0.58%	-0.82%	5.30%	-	-
Horiz. %	84.44%	93.61%	101.70%	103.83%	104.44%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,407	73,620	79,986	81,662	82,139	82,814	78,646	-10.65%
YoY %	-9.80%	-7.96%	-2.05%	-0.58%	-0.82%	5.30%	-	-
Horiz. %	84.44%	93.61%	101.70%	103.83%	104.44%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.07%	18.09%	17.60%	19.53%	19.32%	20.24%	19.62%	-
YoY %	22.00%	2.78%	-9.88%	1.09%	-4.55%	3.16%	-	-
Horiz. %	112.49%	92.20%	89.70%	99.54%	98.47%	103.16%	100.00%	-
Total Cost	759,427	744,872	718,384	696,020	679,268	681,977	680,071	7.62%
YoY %	1.95%	3.69%	3.21%	2.47%	-0.40%	0.28%	-	-
Horiz. %	111.67%	109.53%	105.63%	102.35%	99.88%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	647,552	646,944	636,108	665,808	651,947	639,266	664,798	-1.73%
YoY %	0.09%	1.70%	-4.46%	2.13%	1.98%	-3.84%	-	-
Horiz. %	97.41%	97.31%	95.68%	100.15%	98.07%	96.16%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	9,236	88,742	88,742	88,671	88,671	73,648	73,648	-74.91%
YoY %	-89.59%	0.00%	0.08%	0.00%	20.40%	0.00%	-	-
Horiz. %	12.54%	120.49%	120.49%	120.40%	120.40%	100.00%	100.00%	-
Div Payout %	13.91%	120.54%	110.95%	108.58%	107.95%	88.93%	93.64%	-
YoY %	-88.46%	8.64%	2.18%	0.58%	21.39%	-5.03%	-	-
Horiz. %	14.85%	128.73%	118.49%	115.95%	115.28%	94.97%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	647,552	646,944	636,108	665,808	651,947	639,266	664,798	-1.73%
YoY %	0.09%	1.70%	-4.46%	2.13%	1.98%	-3.84%	-	-
Horiz. %	97.41%	97.31%	95.68%	100.15%	98.07%	96.16%	100.00%	-
NOSH	60,746	60,746	61,578	60,693	61,158	60,709	61,102	-0.38%
YoY %	0.00%	-1.35%	1.46%	-0.76%	0.74%	-0.64%	-	-
Horiz. %	99.42%	99.42%	100.78%	99.33%	100.09%	99.36%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	8.04%	8.99%	10.02%	10.50%	10.79%	10.83%	10.37%	-
YoY %	-10.57%	-10.28%	-4.57%	-2.69%	-0.37%	4.44%	-	-
Horiz. %	77.53%	86.69%	96.62%	101.25%	104.05%	104.44%	100.00%	-
ROE	10.26%	11.38%	12.57%	12.27%	12.60%	12.95%	11.83%	-
YoY %	-9.84%	-9.47%	2.44%	-2.62%	-2.70%	9.47%	-	-
Horiz. %	86.73%	96.20%	106.26%	103.72%	106.51%	109.47%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	1,359.49	1,347.40	1,296.50	1,281.33	1,244.98	1,259.76	1,241.71	6.22%
YoY %	0.90%	3.93%	1.18%	2.92%	-1.17%	1.45%	-	-
Horiz. %	109.49%	108.51%	104.41%	103.19%	100.26%	101.45%	100.00%	-
EPS	109.32	121.19	129.89	134.55	134.31	136.41	128.71	-10.30%
YoY %	-9.79%	-6.70%	-3.46%	0.18%	-1.54%	5.98%	-	-
Horiz. %	84.94%	94.16%	100.92%	104.54%	104.35%	105.98%	100.00%	-
DPS	15.00	145.00	145.00	145.00	145.00	120.00	120.00	-74.96%
YoY %	-89.66%	0.00%	0.00%	0.00%	20.83%	0.00%	-	-
Horiz. %	12.50%	120.83%	120.83%	120.83%	120.83%	100.00%	100.00%	-
NAPS	10.66	10.65	10.33	10.97	10.66	10.53	10.88	-1.35%
YoY %	0.09%	3.10%	-5.83%	2.91%	1.23%	-3.22%	-	-
Horiz. %	97.98%	97.89%	94.94%	100.83%	97.98%	96.78%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,693
RPS	1,359.49	1,347.41	1,314.28	1,280.22	1,253.43	1,259.00	1,249.00	5.80%
YoY %	0.90%	2.52%	2.66%	2.14%	-0.44%	0.80%	-	-
Horiz. %	108.85%	107.88%	105.23%	102.50%	100.35%	100.80%	100.00%	-
EPS	109.32	121.19	131.67	134.43	135.22	136.33	129.47	-10.65%
YoY %	-9.79%	-7.96%	-2.05%	-0.58%	-0.81%	5.30%	-	-
Horiz. %	84.44%	93.60%	101.70%	103.83%	104.44%	105.30%	100.00%	-
DPS	15.21	146.09	146.09	145.97	145.97	121.24	121.24	-74.90%
YoY %	-89.59%	0.00%	0.08%	0.00%	20.40%	0.00%	-	-
Horiz. %	12.55%	120.50%	120.50%	120.40%	120.40%	100.00%	100.00%	-
NAPS	10.66	10.65	10.4717	10.9606	10.7324	10.5236	10.9439	-1.73%
YoY %	0.09%	1.70%	-4.46%	2.13%	1.98%	-3.84%	-	-
Horiz. %	97.41%	97.31%	95.69%	100.15%	98.07%	96.16%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	22.00	20.04	19.50	24.32	21.50	18.50	19.56	-
P/RPS	1.62	1.49	1.50	1.90	1.73	1.47	1.58	1.67%
YoY %	8.72%	-0.67%	-21.05%	9.83%	17.69%	-6.96%	-	-
Horiz. %	102.53%	94.30%	94.94%	120.25%	109.49%	93.04%	100.00%	-
P/EPS	20.12	16.54	15.01	18.08	16.01	13.56	15.20	20.53%
YoY %	21.64%	10.19%	-16.98%	12.93%	18.07%	-10.79%	-	-
Horiz. %	132.37%	108.82%	98.75%	118.95%	105.33%	89.21%	100.00%	-
EY	4.97	6.05	6.66	5.53	6.25	7.37	6.58	-17.04%
YoY %	-17.85%	-9.16%	20.43%	-11.52%	-15.20%	12.01%	-	-
Horiz. %	75.53%	91.95%	101.22%	84.04%	94.98%	112.01%	100.00%	-
DY	0.68	7.24	7.44	5.96	6.74	6.49	6.13	-76.88%
YoY %	-90.61%	-2.69%	24.83%	-11.57%	3.85%	5.87%	-	-
Horiz. %	11.09%	118.11%	121.37%	97.23%	109.95%	105.87%	100.00%	-
P/NAPS	2.06	1.88	1.89	2.22	2.02	1.76	1.80	9.40%
YoY %	9.57%	-0.53%	-14.86%	9.90%	14.77%	-2.22%	-	-
Horiz. %	114.44%	104.44%	105.00%	123.33%	112.22%	97.78%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	22/02/12	25/11/11	15/08/11	25/05/11	10/02/11	29/11/10	-
Price	23.00	20.80	19.78	23.82	23.50	18.10	18.60	-
P/RPS	1.69	1.54	1.53	1.86	1.89	1.44	1.50	8.26%
YoY %	9.74%	0.65%	-17.74%	-1.59%	31.25%	-4.00%	-	-
Horiz. %	112.67%	102.67%	102.00%	124.00%	126.00%	96.00%	100.00%	-
P/EPS	21.04	17.16	15.23	17.70	17.50	13.27	14.45	28.43%
YoY %	22.61%	12.67%	-13.95%	1.14%	31.88%	-8.17%	-	-
Horiz. %	145.61%	118.75%	105.40%	122.49%	121.11%	91.83%	100.00%	-
EY	4.75	5.83	6.57	5.65	5.72	7.54	6.92	-22.16%
YoY %	-18.52%	-11.26%	16.28%	-1.22%	-24.14%	8.96%	-	-
Horiz. %	68.64%	84.25%	94.94%	81.65%	82.66%	108.96%	100.00%	-
DY	0.65	6.97	7.33	6.09	6.17	6.63	6.45	-78.31%
YoY %	-90.67%	-4.91%	20.36%	-1.30%	-6.94%	2.79%	-	-
Horiz. %	10.08%	108.06%	113.64%	94.42%	95.66%	102.79%	100.00%	-
P/NAPS	2.16	1.95	1.91	2.17	2.20	1.72	1.71	16.83%
YoY %	10.77%	2.09%	-11.98%	-1.36%	27.91%	0.58%	-	-
Horiz. %	126.32%	114.04%	111.70%	126.90%	128.65%	100.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos