[PANAMY] YoY Cumulative Quarter 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- 108.0%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 499,663 460,729 434,967 444,664 407,702 328,749 326,531 7.34%
PBT 64,161 47,522 45,841 48,059 52,797 34,276 32,209 12.16%
Tax -14,878 -10,595 -9,949 -8,923 -11,508 -6,784 -6,777 13.99%
NP 49,283 36,927 35,892 39,136 41,289 27,492 25,432 11.65%
-
NP to SH 49,283 36,927 35,892 39,136 41,289 27,492 25,432 11.65%
-
Tax Rate 23.19% 22.29% 21.70% 18.57% 21.80% 19.79% 21.04% -
Total Cost 450,380 423,802 399,075 405,528 366,413 301,257 301,099 6.93%
-
Net Worth 677,317 626,291 636,010 631,679 660,623 591,994 583,119 2.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 9,111 9,111 9,111 9,172 9,107 9,163 9,082 0.05%
Div Payout % 18.49% 24.68% 25.39% 23.44% 22.06% 33.33% 35.71% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 677,317 626,291 636,010 631,679 660,623 591,994 583,119 2.52%
NOSH 60,746 60,746 60,746 61,150 60,719 61,093 60,552 0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.86% 8.01% 8.25% 8.80% 10.13% 8.36% 7.79% -
ROE 7.28% 5.90% 5.64% 6.20% 6.25% 4.64% 4.36% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 822.54 758.45 716.04 727.17 671.46 538.11 539.25 7.28%
EPS 81.00 61.00 59.00 64.00 68.00 45.00 42.00 11.56%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 11.15 10.31 10.47 10.33 10.88 9.69 9.63 2.47%
Adjusted Per Share Value based on latest NOSH - 61,578
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 822.55 758.45 716.04 732.01 671.16 541.19 537.54 7.34%
EPS 81.13 60.79 59.09 64.43 67.97 45.26 41.87 11.64%
DPS 15.00 15.00 15.00 15.10 14.99 15.09 14.95 0.05%
NAPS 11.15 10.31 10.47 10.3987 10.8752 9.7454 9.5993 2.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 20.00 22.90 22.00 19.50 19.56 12.54 10.60 -
P/RPS 2.43 3.02 3.07 2.68 2.91 2.33 1.97 3.55%
P/EPS 24.65 37.67 37.23 30.47 28.76 27.87 25.24 -0.39%
EY 4.06 2.65 2.69 3.28 3.48 3.59 3.96 0.41%
DY 0.75 0.66 0.68 0.77 0.77 1.20 1.42 -10.08%
P/NAPS 1.79 2.22 2.10 1.89 1.80 1.29 1.10 8.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 28/11/12 25/11/11 29/11/10 19/11/09 10/11/08 -
Price 18.30 22.66 20.20 19.78 18.60 12.38 10.50 -
P/RPS 2.22 2.99 2.82 2.72 2.77 2.30 1.95 2.18%
P/EPS 22.56 37.28 34.19 30.91 27.35 27.51 25.00 -1.69%
EY 4.43 2.68 2.93 3.24 3.66 3.63 4.00 1.71%
DY 0.82 0.66 0.74 0.76 0.81 1.21 1.43 -8.84%
P/NAPS 1.64 2.20 1.93 1.91 1.71 1.28 1.09 7.04%

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