[PANAMY] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 13.88%
YoY- -19.72%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 222,849 202,161 172,818 169,921 147,122 141,501 180,780 3.54%
PBT 23,799 28,213 19,359 17,367 20,252 13,291 8,834 17.95%
Tax -3,478 -6,216 -3,769 -3,826 -3,384 -3,470 -468 39.67%
NP 20,321 21,997 15,590 13,541 16,868 9,821 8,366 15.93%
-
NP to SH 20,321 21,997 15,590 13,541 16,868 9,821 8,366 15.93%
-
Tax Rate 14.61% 22.03% 19.47% 22.03% 16.71% 26.11% 5.30% -
Total Cost 202,528 180,164 157,228 156,380 130,254 131,680 172,414 2.71%
-
Net Worth 636,108 664,798 604,268 592,726 588,588 603,107 485,915 4.58%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,236 9,165 9,354 9,232 - - - -
Div Payout % 45.45% 41.67% 60.00% 68.18% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 636,108 664,798 604,268 592,726 588,588 603,107 485,915 4.58%
NOSH 61,578 61,102 62,360 61,550 60,741 60,735 60,739 0.22%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.12% 10.88% 9.02% 7.97% 11.47% 6.94% 4.63% -
ROE 3.19% 3.31% 2.58% 2.28% 2.87% 1.63% 1.72% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 361.89 330.85 277.13 276.07 242.21 232.98 297.63 3.31%
EPS 33.00 36.00 25.00 22.00 27.77 16.17 13.77 15.67%
DPS 15.00 15.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 10.33 10.88 9.69 9.63 9.69 9.93 8.00 4.35%
Adjusted Per Share Value based on latest NOSH - 61,550
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 366.86 332.80 284.49 279.72 242.19 232.94 297.60 3.54%
EPS 33.45 36.21 25.66 22.29 27.77 16.17 13.77 15.93%
DPS 15.21 15.09 15.40 15.20 0.00 0.00 0.00 -
NAPS 10.4717 10.9439 9.9475 9.7575 9.6894 9.9284 7.9992 4.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 19.50 19.56 12.54 10.60 10.90 9.40 9.70 -
P/RPS 5.39 5.91 4.52 3.84 4.50 4.03 3.26 8.73%
P/EPS 59.09 54.33 50.16 48.18 39.25 58.13 70.42 -2.87%
EY 1.69 1.84 1.99 2.08 2.55 1.72 1.42 2.94%
DY 0.77 0.77 1.20 1.42 0.00 0.00 0.00 -
P/NAPS 1.89 1.80 1.29 1.10 1.12 0.95 1.21 7.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 22/11/06 18/11/05 -
Price 19.78 18.60 12.38 10.50 11.20 9.50 8.70 -
P/RPS 5.47 5.62 4.47 3.80 4.62 4.08 2.92 11.02%
P/EPS 59.94 51.67 49.52 47.73 40.33 58.75 63.16 -0.86%
EY 1.67 1.94 2.02 2.10 2.48 1.70 1.58 0.92%
DY 0.76 0.81 1.21 1.43 0.00 0.00 0.00 -
P/NAPS 1.91 1.71 1.28 1.09 1.16 0.96 1.09 9.79%

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