[PANAMY] YoY TTM Result on 30-Sep-2009 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 4.12%

YoY- 1.85%

Quarter Report

2Q10 Bursa [19.11.2009].pdf

Latest QR

Upcoming QR

PANAMY's Result

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	816,136	798,370	758,717	603,085	600,925	547,863	561,696	6.41%
YoY %	2.23%	5.23%	25.81%	0.36%	9.69%	-2.46%	-	-
Horiz. %	145.30%	142.14%	135.08%	107.37%	106.98%	97.54%	100.00%	-
PBT	82,993	97,068	97,839	62,885	63,199	66,472	57,489	6.30%
YoY %	-14.50%	-0.79%	55.58%	-0.50%	-4.92%	15.63%	-	-
Horiz. %	144.36%	168.85%	170.19%	109.39%	109.93%	115.63%	100.00%	-
Tax	-19,830	-17,082	-19,193	-11,050	-12,305	-11,225	-18,616	1.05%
YoY %	-16.09%	11.00%	-73.69%	10.20%	-9.62%	39.70%	-	-
Horiz. %	106.52%	91.76%	103.10%	59.36%	66.10%	60.30%	100.00%	-
NP	63,163	79,986	78,646	51,835	50,894	55,247	38,873	8.41%
YoY %	-21.03%	1.70%	51.72%	1.85%	-7.88%	42.12%	-	-
Horiz. %	162.49%	205.76%	202.32%	133.34%	130.92%	142.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,163	79,986	78,646	51,835	50,894	55,247	38,873	8.41%
YoY %	-21.03%	1.70%	51.72%	1.85%	-7.88%	42.12%	-	-
Horiz. %	162.49%	205.76%	202.32%	133.34%	130.92%	142.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.89%	17.60%	19.62%	17.57%	19.47%	16.89%	32.38%	-
YoY %	35.74%	-10.30%	11.67%	-9.76%	15.28%	-47.84%	-	-
Horiz. %	73.78%	54.35%	60.59%	54.26%	60.13%	52.16%	100.00%	-
Total Cost	752,973	718,384	680,071	551,250	550,031	492,616	522,823	6.26%
YoY %	4.81%	5.63%	23.37%	0.22%	11.66%	-5.78%	-	-
Horiz. %	144.02%	137.40%	130.08%	105.44%	105.20%	94.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,010	636,108	664,798	604,268	592,726	588,588	603,107	0.88%
YoY %	-0.02%	-4.32%	10.02%	1.95%	0.70%	-2.41%	-	-
Horiz. %	105.46%	105.47%	110.23%	100.19%	98.28%	97.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	9,111	88,742	73,648	63,746	71,364	60,619	60,921	-27.12%
YoY %	-89.73%	20.49%	15.53%	-10.67%	17.73%	-0.50%	-	-
Horiz. %	14.96%	145.67%	120.89%	104.64%	117.14%	99.50%	100.00%	-
Div Payout %	14.43%	110.95%	93.64%	122.98%	140.22%	109.72%	156.72%	-
YoY %	-86.99%	18.49%	-23.86%	-12.29%	27.80%	-29.99%	-	-
Horiz. %	9.21%	70.80%	59.75%	78.47%	89.47%	70.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	636,010	636,108	664,798	604,268	592,726	588,588	603,107	0.88%
YoY %	-0.02%	-4.32%	10.02%	1.95%	0.70%	-2.41%	-	-
Horiz. %	105.46%	105.47%	110.23%	100.19%	98.28%	97.59%	100.00%	-
NOSH	60,746	61,578	61,102	62,360	61,550	60,741	60,735	0.00%
YoY %	-1.35%	0.78%	-2.02%	1.32%	1.33%	0.01%	-	-
Horiz. %	100.02%	101.39%	100.60%	102.68%	101.34%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.74%	10.02%	10.37%	8.59%	8.47%	10.08%	6.92%	-
YoY %	-22.75%	-3.38%	20.72%	1.42%	-15.97%	45.66%	-	-
Horiz. %	111.85%	144.80%	149.86%	124.13%	122.40%	145.66%	100.00%	-
ROE	9.93%	12.57%	11.83%	8.58%	8.59%	9.39%	6.45%	-
YoY %	-21.00%	6.26%	37.88%	-0.12%	-8.52%	45.58%	-	-
Horiz. %	153.95%	194.88%	183.41%	133.02%	133.18%	145.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	1,343.52	1,296.50	1,241.71	967.10	976.32	901.95	924.82	6.41%
YoY %	3.63%	4.41%	28.40%	-0.94%	8.25%	-2.47%	-	-
Horiz. %	145.27%	140.19%	134.27%	104.57%	105.57%	97.53%	100.00%	-
EPS	103.98	129.89	128.71	83.12	82.69	90.95	64.00	8.41%
YoY %	-19.95%	0.92%	54.85%	0.52%	-9.08%	42.11%	-	-
Horiz. %	162.47%	202.95%	201.11%	129.88%	129.20%	142.11%	100.00%	-
DPS	15.00	145.00	120.00	102.22	115.94	100.00	100.00	-27.08%
YoY %	-89.66%	20.83%	17.39%	-11.83%	15.94%	0.00%	-	-
Horiz. %	15.00%	145.00%	120.00%	102.22%	115.94%	100.00%	100.00%	-
NAPS	10.47	10.33	10.88	9.69	9.63	9.69	9.93	0.88%
YoY %	1.36%	-5.06%	12.28%	0.62%	-0.62%	-2.42%	-	-
Horiz. %	105.44%	104.03%	109.57%	97.58%	96.98%	97.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 62,360
RPS	1,343.53	1,314.28	1,249.00	992.80	989.25	901.89	924.67	6.41%
YoY %	2.23%	5.23%	25.81%	0.36%	9.69%	-2.46%	-	-
Horiz. %	145.30%	142.14%	135.08%	107.37%	106.98%	97.54%	100.00%	-
EPS	103.98	131.67	129.47	85.33	83.78	90.95	63.99	8.41%
YoY %	-21.03%	1.70%	51.73%	1.85%	-7.88%	42.13%	-	-
Horiz. %	162.49%	205.77%	202.33%	133.35%	130.93%	142.13%	100.00%	-
DPS	15.00	146.09	121.24	104.94	117.48	99.79	100.29	-27.12%
YoY %	-89.73%	20.50%	15.53%	-10.67%	17.73%	-0.50%	-	-
Horiz. %	14.96%	145.67%	120.89%	104.64%	117.14%	99.50%	100.00%	-
NAPS	10.47	10.4717	10.9439	9.9475	9.7575	9.6894	9.9284	0.88%
YoY %	-0.02%	-4.31%	10.02%	1.95%	0.70%	-2.41%	-	-
Horiz. %	105.46%	105.47%	110.23%	100.19%	98.28%	97.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	22.00	19.50	19.56	12.54	10.60	10.90	9.40	-
P/RPS	1.64	1.50	1.58	1.30	1.09	1.21	1.02	8.22%
YoY %	9.33%	-5.06%	21.54%	19.27%	-9.92%	18.63%	-	-
Horiz. %	160.78%	147.06%	154.90%	127.45%	106.86%	118.63%	100.00%	-
P/EPS	21.16	15.01	15.20	15.09	12.82	11.98	14.69	6.26%
YoY %	40.97%	-1.25%	0.73%	17.71%	7.01%	-18.45%	-	-
Horiz. %	144.04%	102.18%	103.47%	102.72%	87.27%	81.55%	100.00%	-
EY	4.73	6.66	6.58	6.63	7.80	8.34	6.81	-5.88%
YoY %	-28.98%	1.22%	-0.75%	-15.00%	-6.47%	22.47%	-	-
Horiz. %	69.46%	97.80%	96.62%	97.36%	114.54%	122.47%	100.00%	-
DY	0.68	7.44	6.13	8.15	10.94	9.17	10.64	-36.74%
YoY %	-90.86%	21.37%	-24.79%	-25.50%	19.30%	-13.82%	-	-
Horiz. %	6.39%	69.92%	57.61%	76.60%	102.82%	86.18%	100.00%	-
P/NAPS	2.10	1.89	1.80	1.29	1.10	1.12	0.95	14.12%
YoY %	11.11%	5.00%	39.53%	17.27%	-1.79%	17.89%	-	-
Horiz. %	221.05%	198.95%	189.47%	135.79%	115.79%	117.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	25/11/11	29/11/10	19/11/09	10/11/08	21/11/07	22/11/06	-
Price	20.20	19.78	18.60	12.38	10.50	11.20	9.50	-
P/RPS	1.50	1.53	1.50	1.28	1.08	1.24	1.03	6.45%
YoY %	-1.96%	2.00%	17.19%	18.52%	-12.90%	20.39%	-	-
Horiz. %	145.63%	148.54%	145.63%	124.27%	104.85%	120.39%	100.00%	-
P/EPS	19.43	15.23	14.45	14.89	12.70	12.31	14.84	4.58%
YoY %	27.58%	5.40%	-2.96%	17.24%	3.17%	-17.05%	-	-
Horiz. %	130.93%	102.63%	97.37%	100.34%	85.58%	82.95%	100.00%	-
EY	5.15	6.57	6.92	6.71	7.87	8.12	6.74	-4.38%
YoY %	-21.61%	-5.06%	3.13%	-14.74%	-3.08%	20.47%	-	-
Horiz. %	76.41%	97.48%	102.67%	99.55%	116.77%	120.47%	100.00%	-
DY	0.74	7.33	6.45	8.26	11.04	8.93	10.53	-35.73%
YoY %	-89.90%	13.64%	-21.91%	-25.18%	23.63%	-15.19%	-	-
Horiz. %	7.03%	69.61%	61.25%	78.44%	104.84%	84.81%	100.00%	-
P/NAPS	1.93	1.91	1.71	1.28	1.09	1.16	0.96	12.33%
YoY %	1.05%	11.70%	33.59%	17.43%	-6.03%	20.83%	-	-
Horiz. %	201.04%	198.96%	178.12%	133.33%	113.54%	120.83%	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