[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 0.18%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 653,062 626,440 562,490 581,358 576,192 563,896 541,115 13.31%
PBT 64,418 59,368 64,923 69,912 67,866 54,724 57,556 7.77%
Tax -13,554 -11,804 -12,293 -15,478 -13,530 -13,524 -10,967 15.12%
NP 50,864 47,564 52,630 54,433 54,336 41,200 46,589 6.01%
-
NP to SH 50,864 47,564 52,630 54,433 54,336 41,200 46,589 6.01%
-
Tax Rate 21.04% 19.88% 18.93% 22.14% 19.94% 24.71% 19.05% -
Total Cost 602,198 578,876 509,860 526,925 521,856 522,696 494,526 13.99%
-
Net Worth 583,119 603,468 602,522 603,844 588,680 632,211 619,573 -3.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 18,165 - 69,568 - - - 69,580 -59.05%
Div Payout % 35.71% - 132.18% - - - 149.35% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 583,119 603,468 602,522 603,844 588,680 632,211 619,573 -3.95%
NOSH 60,552 59,455 60,494 60,932 60,751 60,731 60,505 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.79% 7.59% 9.36% 9.36% 9.43% 7.31% 8.61% -
ROE 8.72% 7.88% 8.73% 9.01% 9.23% 6.52% 7.52% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,078.51 1,053.64 929.82 954.10 948.44 928.51 894.33 13.25%
EPS 84.00 80.00 87.00 89.33 89.44 67.84 77.00 5.95%
DPS 30.00 0.00 115.00 0.00 0.00 0.00 115.00 -59.07%
NAPS 9.63 10.15 9.96 9.91 9.69 10.41 10.24 -4.00%
Adjusted Per Share Value based on latest NOSH - 62,077
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,075.07 1,031.25 925.97 957.04 948.53 928.29 890.79 13.31%
EPS 83.73 78.30 86.64 89.61 89.45 67.82 76.70 6.00%
DPS 29.90 0.00 114.52 0.00 0.00 0.00 114.54 -59.05%
NAPS 9.5993 9.9343 9.9188 9.9405 9.6909 10.4075 10.1994 -3.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 10.60 11.60 10.70 11.70 10.90 11.30 9.75 -
P/RPS 0.98 1.10 1.15 1.23 1.15 1.22 1.09 -6.82%
P/EPS 12.62 14.50 12.30 13.10 12.19 16.66 12.66 -0.21%
EY 7.92 6.90 8.13 7.64 8.21 6.00 7.90 0.16%
DY 2.83 0.00 10.75 0.00 0.00 0.00 11.79 -61.27%
P/NAPS 1.10 1.14 1.07 1.18 1.12 1.09 0.95 10.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 -
Price 10.50 11.70 11.50 11.00 11.20 11.60 10.90 -
P/RPS 0.97 1.11 1.24 1.15 1.18 1.25 1.22 -14.14%
P/EPS 12.50 14.63 13.22 12.31 12.52 17.10 14.16 -7.95%
EY 8.00 6.84 7.57 8.12 7.99 5.85 7.06 8.66%
DY 2.86 0.00 10.00 0.00 0.00 0.00 10.55 -58.01%
P/NAPS 1.09 1.15 1.15 1.11 1.16 1.11 1.06 1.87%

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