[PANAMY] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -13.56%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 161,265 169,921 156,610 126,471 147,923 147,122 140,974 9.33%
PBT 18,738 17,367 14,842 12,489 18,501 20,252 13,681 23.21%
Tax -2,856 -3,826 -2,951 -684 -4,844 -3,384 -3,381 -10.59%
NP 15,882 13,541 11,891 11,805 13,657 16,868 10,300 33.29%
-
NP to SH 15,882 13,541 11,891 11,805 13,657 16,868 10,300 33.29%
-
Tax Rate 15.24% 22.03% 19.88% 5.48% 26.18% 16.71% 24.71% -
Total Cost 145,383 156,380 144,719 114,666 134,266 130,254 130,674 7.33%
-
Net Worth 604,126 592,726 603,468 618,830 615,185 588,588 632,211 -2.97%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 9,232 - 62,131 - - - -
Div Payout % - 68.18% - 526.32% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 604,126 592,726 603,468 618,830 615,185 588,588 632,211 -2.97%
NOSH 61,084 61,550 59,455 62,131 62,077 60,741 60,731 0.38%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.85% 7.97% 7.59% 9.33% 9.23% 11.47% 7.31% -
ROE 2.63% 2.28% 1.97% 1.91% 2.22% 2.87% 1.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 264.00 276.07 263.41 203.55 238.29 242.21 232.13 8.91%
EPS 26.00 22.00 20.00 19.00 22.00 27.77 16.96 32.78%
DPS 0.00 15.00 0.00 100.00 0.00 0.00 0.00 -
NAPS 9.89 9.63 10.15 9.96 9.91 9.69 10.41 -3.34%
Adjusted Per Share Value based on latest NOSH - 62,131
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 265.48 279.72 257.81 208.20 243.51 242.19 232.07 9.33%
EPS 26.15 22.29 19.58 19.43 22.48 27.77 16.96 33.28%
DPS 0.00 15.20 0.00 102.28 0.00 0.00 0.00 -
NAPS 9.9452 9.7575 9.9343 10.1872 10.1272 9.6894 10.4075 -2.97%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 10.40 10.60 11.60 10.70 11.70 10.90 11.30 -
P/RPS 3.94 3.84 4.40 5.26 4.91 4.50 4.87 -13.11%
P/EPS 40.00 48.18 58.00 56.32 53.18 39.25 66.63 -28.72%
EY 2.50 2.08 1.72 1.78 1.88 2.55 1.50 40.35%
DY 0.00 1.42 0.00 9.35 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.14 1.07 1.18 1.12 1.09 -2.45%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 10/11/08 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 -
Price 10.40 10.50 11.70 11.50 11.00 11.20 11.60 -
P/RPS 3.94 3.80 4.44 5.65 4.62 4.62 5.00 -14.62%
P/EPS 40.00 47.73 58.50 60.53 50.00 40.33 68.40 -29.95%
EY 2.50 2.10 1.71 1.65 2.00 2.48 1.46 42.89%
DY 0.00 1.43 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.15 1.15 1.11 1.16 1.11 -3.62%

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