[PANAMY] YoY TTM 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- -6.3%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 825,834 761,407 679,764 600,867 562,490 541,115 644,872 4.20%
PBT 85,211 101,806 79,318 60,818 64,923 57,556 48,591 9.80%
Tax -18,804 -19,667 -14,469 -11,043 -12,293 -10,967 -13,036 6.29%
NP 66,407 82,139 64,849 49,775 52,630 46,589 35,555 10.96%
-
NP to SH 66,407 82,139 64,849 49,775 52,630 46,589 35,555 10.96%
-
Tax Rate 22.07% 19.32% 18.24% 18.16% 18.93% 19.05% 26.83% -
Total Cost 759,427 679,268 614,915 551,092 509,860 494,526 609,317 3.73%
-
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 9,236 88,671 73,836 63,624 62,131 60,619 60,921 -26.95%
Div Payout % 13.91% 107.95% 113.86% 127.82% 118.05% 130.11% 171.34% -
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 8.04% 10.79% 9.54% 8.28% 9.36% 8.61% 5.51% -
ROE 10.26% 12.60% 10.35% 8.30% 8.50% 7.51% 7.30% -
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 1,359.49 1,244.98 1,106.89 994.23 905.32 892.65 1,058.54 4.25%
EPS 109.32 134.31 105.60 82.36 84.71 76.86 58.36 11.01%
DPS 15.00 145.00 120.23 105.00 100.00 100.00 100.00 -27.08%
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 1,359.49 1,253.43 1,119.03 989.15 925.97 890.79 1,061.59 4.20%
EPS 109.32 135.22 106.75 81.94 86.64 76.70 58.53 10.96%
DPS 15.21 145.97 121.55 104.74 102.28 99.79 100.29 -26.95%
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 1.62 1.73 1.32 1.06 1.18 1.09 0.89 10.48%
P/EPS 20.12 16.01 13.83 12.75 12.63 12.69 16.11 3.77%
EY 4.97 6.25 7.23 7.84 7.92 7.88 6.21 -3.64%
DY 0.68 6.74 8.24 10.00 9.35 10.26 10.64 -36.74%
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 1.69 1.89 1.51 1.13 1.27 1.22 0.91 10.85%
P/EPS 21.04 17.50 15.85 13.60 13.58 14.18 16.53 4.09%
EY 4.75 5.72 6.31 7.35 7.37 7.05 6.05 -3.94%
DY 0.65 6.17 7.18 9.38 8.70 9.17 10.36 -36.93%
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