[PANAMY] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 8.87%
YoY- 51.72%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 890,408 816,136 798,370 758,717 603,085 600,925 547,863 8.42%
PBT 96,611 82,993 97,068 97,839 62,885 63,199 66,472 6.42%
Tax -20,482 -19,830 -17,082 -19,193 -11,050 -12,305 -11,225 10.53%
NP 76,129 63,163 79,986 78,646 51,835 50,894 55,247 5.48%
-
NP to SH 76,129 63,163 79,986 78,646 51,835 50,894 55,247 5.48%
-
Tax Rate 21.20% 23.89% 17.60% 19.62% 17.57% 19.47% 16.89% -
Total Cost 814,279 752,973 718,384 680,071 551,250 550,031 492,616 8.72%
-
Net Worth 626,291 636,010 636,108 664,798 604,268 592,726 588,588 1.03%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 114,202 9,111 88,742 73,648 63,746 71,364 60,619 11.12%
Div Payout % 150.01% 14.43% 110.95% 93.64% 122.98% 140.22% 109.72% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 626,291 636,010 636,108 664,798 604,268 592,726 588,588 1.03%
NOSH 60,746 60,746 61,578 61,102 62,360 61,550 60,741 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.55% 7.74% 10.02% 10.37% 8.59% 8.47% 10.08% -
ROE 12.16% 9.93% 12.57% 11.83% 8.58% 8.59% 9.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,465.79 1,343.52 1,296.50 1,241.71 967.10 976.32 901.95 8.42%
EPS 125.32 103.98 129.89 128.71 83.12 82.69 90.95 5.48%
DPS 188.00 15.00 145.00 120.00 102.22 115.94 100.00 11.08%
NAPS 10.31 10.47 10.33 10.88 9.69 9.63 9.69 1.03%
Adjusted Per Share Value based on latest NOSH - 61,102
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,465.79 1,343.53 1,314.28 1,249.00 992.80 989.25 901.89 8.42%
EPS 125.32 103.98 131.67 129.47 85.33 83.78 90.95 5.48%
DPS 188.00 15.00 146.09 121.24 104.94 117.48 99.79 11.12%
NAPS 10.31 10.47 10.4717 10.9439 9.9475 9.7575 9.6894 1.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 22.90 22.00 19.50 19.56 12.54 10.60 10.90 -
P/RPS 1.56 1.64 1.50 1.58 1.30 1.09 1.21 4.32%
P/EPS 18.27 21.16 15.01 15.20 15.09 12.82 11.98 7.28%
EY 5.47 4.73 6.66 6.58 6.63 7.80 8.34 -6.78%
DY 8.21 0.68 7.44 6.13 8.15 10.94 9.17 -1.82%
P/NAPS 2.22 2.10 1.89 1.80 1.29 1.10 1.12 12.06%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 29/11/10 19/11/09 10/11/08 21/11/07 -
Price 22.66 20.20 19.78 18.60 12.38 10.50 11.20 -
P/RPS 1.55 1.50 1.53 1.50 1.28 1.08 1.24 3.78%
P/EPS 18.08 19.43 15.23 14.45 14.89 12.70 12.31 6.61%
EY 5.53 5.15 6.57 6.92 6.71 7.87 8.12 -6.19%
DY 8.30 0.74 7.33 6.45 8.26 11.04 8.93 -1.21%
P/NAPS 2.20 1.93 1.91 1.71 1.28 1.09 1.16 11.24%

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