[PANAMY] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -46.73%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 157,751 150,409 153,793 113,071 126,471 116,416 125,626 3.86%
PBT 11,177 15,844 17,872 9,871 12,489 14,591 6,066 10.71%
Tax -3,712 -1,166 -2,519 -1,410 -684 -1,861 -5,211 -5.49%
NP 7,465 14,678 15,353 8,461 11,805 12,730 855 43.45%
-
NP to SH 7,465 14,678 15,353 8,461 11,805 12,730 855 43.45%
-
Tax Rate 33.21% 7.36% 14.09% 14.28% 5.48% 12.75% 85.91% -
Total Cost 150,286 135,731 138,440 104,610 114,666 103,686 124,771 3.14%
-
Net Worth 647,552 651,947 626,402 599,522 618,830 620,739 487,368 4.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 79,505 64,482 54,392 62,131 60,619 60,921 -
Div Payout % - 541.67% 420.00% 642.86% 526.32% 476.19% 7,125.27% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 647,552 651,947 626,402 599,522 618,830 620,739 487,368 4.84%
NOSH 60,746 61,158 61,412 60,435 62,131 60,619 60,921 -0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.73% 9.76% 9.98% 7.48% 9.33% 10.93% 0.68% -
ROE 1.15% 2.25% 2.45% 1.41% 1.91% 2.05% 0.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 259.69 245.93 250.43 187.09 203.55 192.05 206.21 3.91%
EPS 12.00 24.00 25.00 14.00 19.00 21.00 1.00 51.25%
DPS 0.00 130.00 105.00 90.00 100.00 100.00 100.00 -
NAPS 10.66 10.66 10.20 9.92 9.96 10.24 8.00 4.89%
Adjusted Per Share Value based on latest NOSH - 60,435
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 259.69 247.60 253.17 186.14 208.20 191.64 206.81 3.86%
EPS 12.29 24.16 25.27 13.93 19.43 20.96 1.41 43.40%
DPS 0.00 130.88 106.15 89.54 102.28 99.79 100.29 -
NAPS 10.66 10.7324 10.3119 9.8694 10.1872 10.2186 8.0231 4.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 22.00 21.50 14.60 10.50 10.70 9.75 9.40 -
P/RPS 8.47 8.74 5.83 5.61 5.26 5.08 4.56 10.86%
P/EPS 179.02 89.58 58.40 75.00 56.32 46.43 669.78 -19.72%
EY 0.56 1.12 1.71 1.33 1.78 2.15 0.15 24.52%
DY 0.00 6.05 7.19 8.57 9.35 10.26 10.64 -
P/NAPS 2.06 2.02 1.43 1.06 1.07 0.95 1.18 9.72%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 25/05/11 20/05/10 27/05/09 28/05/08 21/05/07 22/05/06 -
Price 23.00 23.50 16.74 11.20 11.50 10.90 9.65 -
P/RPS 8.86 9.56 6.68 5.99 5.65 5.68 4.68 11.21%
P/EPS 187.16 97.92 66.96 80.00 60.53 51.90 687.59 -19.48%
EY 0.53 1.02 1.49 1.25 1.65 1.93 0.15 23.39%
DY 0.00 5.53 6.27 8.04 8.70 9.17 10.36 -
P/NAPS 2.16 2.20 1.64 1.13 1.15 1.06 1.21 10.13%

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