[PANAMY] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 63.77%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 156,610 126,471 147,923 147,122 140,974 116,416 143,351 6.08%
PBT 14,842 12,489 18,501 20,252 13,681 14,591 17,948 -11.90%
Tax -2,951 -684 -4,844 -3,384 -3,381 -1,861 -2,599 8.84%
NP 11,891 11,805 13,657 16,868 10,300 12,730 15,349 -15.66%
-
NP to SH 11,891 11,805 13,657 16,868 10,300 12,730 15,349 -15.66%
-
Tax Rate 19.88% 5.48% 26.18% 16.71% 24.71% 12.75% 14.48% -
Total Cost 144,719 114,666 134,266 130,254 130,674 103,686 128,002 8.53%
-
Net Worth 603,468 618,830 615,185 588,588 632,211 620,739 618,333 -1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 62,131 - - - 60,619 - -
Div Payout % - 526.32% - - - 476.19% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 603,468 618,830 615,185 588,588 632,211 620,739 618,333 -1.61%
NOSH 59,455 62,131 62,077 60,741 60,731 60,619 60,740 -1.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.59% 9.33% 9.23% 11.47% 7.31% 10.93% 10.71% -
ROE 1.97% 1.91% 2.22% 2.87% 1.63% 2.05% 2.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 263.41 203.55 238.29 242.21 232.13 192.05 236.01 7.60%
EPS 20.00 19.00 22.00 27.77 16.96 21.00 25.27 -14.44%
DPS 0.00 100.00 0.00 0.00 0.00 100.00 0.00 -
NAPS 10.15 9.96 9.91 9.69 10.41 10.24 10.18 -0.19%
Adjusted Per Share Value based on latest NOSH - 60,741
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 257.81 208.20 243.51 242.19 232.07 191.64 235.99 6.07%
EPS 19.58 19.43 22.48 27.77 16.96 20.96 25.27 -15.65%
DPS 0.00 102.28 0.00 0.00 0.00 99.79 0.00 -
NAPS 9.9343 10.1872 10.1272 9.6894 10.4075 10.2186 10.179 -1.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.60 10.70 11.70 10.90 11.30 9.75 9.80 -
P/RPS 4.40 5.26 4.91 4.50 4.87 5.08 4.15 3.98%
P/EPS 58.00 56.32 53.18 39.25 66.63 46.43 38.78 30.81%
EY 1.72 1.78 1.88 2.55 1.50 2.15 2.58 -23.70%
DY 0.00 9.35 0.00 0.00 0.00 10.26 0.00 -
P/NAPS 1.14 1.07 1.18 1.12 1.09 0.95 0.96 12.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 -
Price 11.70 11.50 11.00 11.20 11.60 10.90 9.60 -
P/RPS 4.44 5.65 4.62 4.62 5.00 5.68 4.07 5.97%
P/EPS 58.50 60.53 50.00 40.33 68.40 51.90 37.99 33.38%
EY 1.71 1.65 2.00 2.48 1.46 1.93 2.63 -24.96%
DY 0.00 8.70 0.00 0.00 0.00 9.17 0.00 -
P/NAPS 1.15 1.15 1.11 1.16 1.11 1.06 0.94 14.40%

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