[PANAMY] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -2.05%
YoY- 1.7%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 813,684 825,834 818,492 798,370 777,682 761,407 764,791 4.22%
PBT 83,698 85,211 89,878 97,068 101,482 101,806 103,834 -13.39%
Tax -18,115 -18,804 -16,258 -17,082 -19,820 -19,667 -21,020 -9.44%
NP 65,583 66,407 73,620 79,986 81,662 82,139 82,814 -14.41%
-
NP to SH 65,583 66,407 73,620 79,986 81,662 82,139 82,814 -14.41%
-
Tax Rate 21.64% 22.07% 18.09% 17.60% 19.53% 19.32% 20.24% -
Total Cost 748,101 759,427 744,872 718,384 696,020 679,268 681,977 6.36%
-
Net Worth 665,776 647,552 646,944 636,108 665,808 651,947 639,266 2.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,236 9,236 88,742 88,742 88,671 88,671 73,648 -74.97%
Div Payout % 14.08% 13.91% 120.54% 110.95% 108.58% 107.95% 88.93% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 665,776 647,552 646,944 636,108 665,808 651,947 639,266 2.74%
NOSH 60,746 60,746 60,746 61,578 60,693 61,158 60,709 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.06% 8.04% 8.99% 10.02% 10.50% 10.79% 10.83% -
ROE 9.85% 10.26% 11.38% 12.57% 12.27% 12.60% 12.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,339.49 1,359.49 1,347.40 1,296.50 1,281.33 1,244.98 1,259.76 4.17%
EPS 107.96 109.32 121.19 129.89 134.55 134.31 136.41 -14.45%
DPS 15.00 15.00 145.00 145.00 145.00 145.00 120.00 -75.03%
NAPS 10.96 10.66 10.65 10.33 10.97 10.66 10.53 2.70%
Adjusted Per Share Value based on latest NOSH - 61,578
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,339.49 1,359.49 1,347.41 1,314.28 1,280.22 1,253.43 1,259.00 4.22%
EPS 107.96 109.32 121.19 131.67 134.43 135.22 136.33 -14.41%
DPS 15.21 15.21 146.09 146.09 145.97 145.97 121.24 -74.97%
NAPS 10.96 10.66 10.65 10.4717 10.9606 10.7324 10.5236 2.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 23.08 22.00 20.04 19.50 24.32 21.50 18.50 -
P/RPS 1.72 1.62 1.49 1.50 1.90 1.73 1.47 11.04%
P/EPS 21.38 20.12 16.54 15.01 18.08 16.01 13.56 35.50%
EY 4.68 4.97 6.05 6.66 5.53 6.25 7.37 -26.14%
DY 0.65 0.68 7.24 7.44 5.96 6.74 6.49 -78.46%
P/NAPS 2.11 2.06 1.88 1.89 2.22 2.02 1.76 12.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 30/05/12 22/02/12 25/11/11 15/08/11 25/05/11 10/02/11 -
Price 23.64 23.00 20.80 19.78 23.82 23.50 18.10 -
P/RPS 1.76 1.69 1.54 1.53 1.86 1.89 1.44 14.32%
P/EPS 21.90 21.04 17.16 15.23 17.70 17.50 13.27 39.69%
EY 4.57 4.75 5.83 6.57 5.65 5.72 7.54 -28.40%
DY 0.63 0.65 6.97 7.33 6.09 6.17 6.63 -79.20%
P/NAPS 2.16 2.16 1.95 1.91 2.17 2.20 1.72 16.41%

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