[PANAMY] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 11.89%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 864,646 825,834 761,407 679,764 600,867 562,490 541,115 8.11%
PBT 94,930 85,211 101,806 79,318 60,818 64,923 57,556 8.68%
Tax -19,836 -18,804 -19,667 -14,469 -11,043 -12,293 -10,967 10.37%
NP 75,094 66,407 82,139 64,849 49,775 52,630 46,589 8.27%
-
NP to SH 75,094 66,407 82,139 64,849 49,775 52,630 46,589 8.27%
-
Tax Rate 20.90% 22.07% 19.32% 18.24% 18.16% 18.93% 19.05% -
Total Cost 789,552 759,427 679,268 614,915 551,092 509,860 494,526 8.10%
-
Net Worth 668,206 647,552 651,947 626,402 599,522 618,830 620,739 1.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 114,202 9,236 88,671 73,836 63,624 62,131 60,619 11.12%
Div Payout % 152.08% 13.91% 107.95% 113.86% 127.82% 118.05% 130.11% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 668,206 647,552 651,947 626,402 599,522 618,830 620,739 1.23%
NOSH 60,746 60,746 61,158 61,412 60,435 62,131 60,619 0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.68% 8.04% 10.79% 9.54% 8.28% 9.36% 8.61% -
ROE 11.24% 10.26% 12.60% 10.35% 8.30% 8.50% 7.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,423.38 1,359.49 1,244.98 1,106.89 994.23 905.32 892.65 8.07%
EPS 123.62 109.32 134.31 105.60 82.36 84.71 76.86 8.23%
DPS 188.00 15.00 145.00 120.23 105.00 100.00 100.00 11.08%
NAPS 11.00 10.66 10.66 10.20 9.92 9.96 10.24 1.19%
Adjusted Per Share Value based on latest NOSH - 61,412
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,423.38 1,359.49 1,253.43 1,119.03 989.15 925.97 890.79 8.11%
EPS 123.62 109.32 135.22 106.75 81.94 86.64 76.70 8.27%
DPS 188.00 15.21 145.97 121.55 104.74 102.28 99.79 11.12%
NAPS 11.00 10.66 10.7324 10.3119 9.8694 10.1872 10.2186 1.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 21.78 22.00 21.50 14.60 10.50 10.70 9.75 -
P/RPS 1.53 1.62 1.73 1.32 1.06 1.18 1.09 5.80%
P/EPS 17.62 20.12 16.01 13.83 12.75 12.63 12.69 5.61%
EY 5.68 4.97 6.25 7.23 7.84 7.92 7.88 -5.30%
DY 8.63 0.68 6.74 8.24 10.00 9.35 10.26 -2.83%
P/NAPS 1.98 2.06 2.02 1.43 1.06 1.07 0.95 13.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 25/05/11 20/05/10 27/05/09 28/05/08 21/05/07 -
Price 25.12 23.00 23.50 16.74 11.20 11.50 10.90 -
P/RPS 1.76 1.69 1.89 1.51 1.13 1.27 1.22 6.29%
P/EPS 20.32 21.04 17.50 15.85 13.60 13.58 14.18 6.17%
EY 4.92 4.75 5.72 6.31 7.35 7.37 7.05 -5.81%
DY 7.48 0.65 6.17 7.18 9.38 8.70 9.17 -3.33%
P/NAPS 2.28 2.16 2.20 1.64 1.13 1.15 1.06 13.60%

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