[PANAMY] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 3.46%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 562,490 552,435 547,863 542,242 541,115 550,325 561,696 0.09%
PBT 64,923 67,025 66,472 59,511 57,556 49,031 57,489 8.43%
Tax -12,293 -13,470 -11,225 -11,311 -10,967 -14,317 -18,616 -24.14%
NP 52,630 53,555 55,247 48,200 46,589 34,714 38,873 22.36%
-
NP to SH 52,630 53,555 55,247 48,200 46,589 34,714 38,873 22.36%
-
Tax Rate 18.93% 20.10% 16.89% 19.01% 19.05% 29.20% 32.38% -
Total Cost 509,860 498,880 492,616 494,042 494,526 515,611 522,823 -1.65%
-
Net Worth 618,830 615,185 588,588 632,211 620,739 618,333 603,107 1.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 62,131 60,619 60,619 60,619 60,619 60,921 60,921 1.31%
Div Payout % 118.05% 113.19% 109.72% 125.77% 130.11% 175.49% 156.72% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 618,830 615,185 588,588 632,211 620,739 618,333 603,107 1.72%
NOSH 62,131 62,077 60,741 60,731 60,619 60,740 60,735 1.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.36% 9.69% 10.08% 8.89% 8.61% 6.31% 6.92% -
ROE 8.50% 8.71% 9.39% 7.62% 7.51% 5.61% 6.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 905.32 889.92 901.95 892.86 892.65 906.03 924.82 -1.40%
EPS 84.71 86.27 90.95 79.37 76.86 57.15 64.00 20.53%
DPS 100.00 97.65 100.00 100.00 100.00 100.00 100.00 0.00%
NAPS 9.96 9.91 9.69 10.41 10.24 10.18 9.93 0.20%
Adjusted Per Share Value based on latest NOSH - 60,731
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 925.97 909.42 901.89 892.64 890.79 905.95 924.67 0.09%
EPS 86.64 88.16 90.95 79.35 76.70 57.15 63.99 22.36%
DPS 102.28 99.79 99.79 99.79 99.79 100.29 100.29 1.31%
NAPS 10.1872 10.1272 9.6894 10.4075 10.2186 10.179 9.9284 1.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.70 11.70 10.90 11.30 9.75 9.80 9.40 -
P/RPS 1.18 1.31 1.21 1.27 1.09 1.08 1.02 10.19%
P/EPS 12.63 13.56 11.98 14.24 12.69 17.15 14.69 -9.57%
EY 7.92 7.37 8.34 7.02 7.88 5.83 6.81 10.58%
DY 9.35 8.35 9.17 8.85 10.26 10.20 10.64 -8.24%
P/NAPS 1.07 1.18 1.12 1.09 0.95 0.96 0.95 8.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 22/11/06 -
Price 11.50 11.00 11.20 11.60 10.90 9.60 9.50 -
P/RPS 1.27 1.24 1.24 1.30 1.22 1.06 1.03 14.97%
P/EPS 13.58 12.75 12.31 14.62 14.18 16.80 14.84 -5.73%
EY 7.37 7.84 8.12 6.84 7.05 5.95 6.74 6.13%
DY 8.70 8.88 8.93 8.62 9.17 10.42 10.53 -11.94%
P/NAPS 1.15 1.11 1.16 1.11 1.06 0.94 0.96 12.78%

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