[PANAMY] QoQ TTM Result on 30-Sep-2006 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- 3.89%

YoY- 250.37%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	542,242	541,115	550,325	561,696	600,975	644,872	673,245	-13.46%
YoY %	0.21%	-1.67%	-2.02%	-6.54%	-6.81%	-4.21%	-	-
Horiz. %	80.54%	80.37%	81.74%	83.43%	89.27%	95.79%	100.00%	-
PBT	59,511	57,556	49,031	57,489	53,032	48,591	-7,969	-
YoY %	3.40%	17.39%	-14.71%	8.40%	9.14%	709.75%	-	-
Horiz. %	-746.78%	-722.25%	-615.27%	-721.41%	-665.48%	-609.75%	100.00%	-
Tax	-11,311	-10,967	-14,317	-18,616	-15,614	-13,036	34,958	-
YoY %	-3.14%	23.40%	23.09%	-19.23%	-19.78%	-137.29%	-	-
Horiz. %	-32.36%	-31.37%	-40.95%	-53.25%	-44.67%	-37.29%	100.00%	-
NP	48,200	46,589	34,714	38,873	37,418	35,555	26,989	47.35%
YoY %	3.46%	34.21%	-10.70%	3.89%	5.24%	31.74%	-	-
Horiz. %	178.59%	172.62%	128.62%	144.03%	138.64%	131.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,200	46,589	34,714	38,873	37,418	35,555	26,989	47.35%
YoY %	3.46%	34.21%	-10.70%	3.89%	5.24%	31.74%	-	-
Horiz. %	178.59%	172.62%	128.62%	144.03%	138.64%	131.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.01%	19.05%	29.20%	32.38%	29.44%	26.83%	-	-
YoY %	-0.21%	-34.76%	-9.82%	9.99%	9.73%	0.00%	-	-
Horiz. %	70.85%	71.00%	108.83%	120.69%	109.73%	100.00%	-	-
Total Cost	494,042	494,526	515,611	522,823	563,557	609,317	646,256	-16.43%
YoY %	-0.10%	-4.09%	-1.38%	-7.23%	-7.51%	-5.72%	-	-
Horiz. %	76.45%	76.52%	79.78%	80.90%	87.20%	94.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	632,211	620,739	618,333	603,107	654,409	487,368	485,894	19.24%
YoY %	1.85%	0.39%	2.52%	-7.84%	34.27%	0.30%	-	-
Horiz. %	130.11%	127.75%	127.26%	124.12%	134.68%	100.30%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	60,619	60,619	60,921	60,921	60,921	60,921	112,414	-33.82%
YoY %	0.00%	-0.50%	0.00%	0.00%	0.00%	-45.81%	-	-
Horiz. %	53.92%	53.92%	54.19%	54.19%	54.19%	54.19%	100.00%	-
Div Payout %	125.77%	130.11%	175.49%	156.72%	162.81%	171.34%	416.52%	-
YoY %	-3.34%	-25.86%	11.98%	-3.74%	-4.98%	-58.86%	-	-
Horiz. %	30.20%	31.24%	42.13%	37.63%	39.09%	41.14%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	632,211	620,739	618,333	603,107	654,409	487,368	485,894	19.24%
YoY %	1.85%	0.39%	2.52%	-7.84%	34.27%	0.30%	-	-
Horiz. %	130.11%	127.75%	127.26%	124.12%	134.68%	100.30%	100.00%	-
NOSH	60,731	60,619	60,740	60,735	60,762	60,921	60,736	-0.00%
YoY %	0.18%	-0.20%	0.01%	-0.04%	-0.26%	0.30%	-	-
Horiz. %	99.99%	99.81%	100.01%	100.00%	100.04%	100.30%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	8.89%	8.61%	6.31%	6.92%	6.23%	5.51%	4.01%	-
YoY %	3.25%	36.45%	-8.82%	11.08%	13.07%	37.41%	-	-
Horiz. %	221.70%	214.71%	157.36%	172.57%	155.36%	137.41%	100.00%	-
ROE	7.62%	7.51%	5.61%	6.45%	5.72%	7.30%	5.55%	-
YoY %	1.46%	33.87%	-13.02%	12.76%	-21.64%	31.53%	-	-
Horiz. %	137.30%	135.32%	101.08%	116.22%	103.06%	131.53%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	892.86	892.65	906.03	924.82	989.06	1,058.54	1,108.46	-13.46%
YoY %	0.02%	-1.48%	-2.03%	-6.50%	-6.56%	-4.50%	-	-
Horiz. %	80.55%	80.53%	81.74%	83.43%	89.23%	95.50%	100.00%	-
EPS	79.37	76.86	57.15	64.00	61.58	58.36	44.44	47.36%
YoY %	3.27%	34.49%	-10.70%	3.93%	5.52%	31.32%	-	-
Horiz. %	178.60%	172.95%	128.60%	144.01%	138.57%	131.32%	100.00%	-
DPS	100.00	100.00	100.00	100.00	100.00	100.00	185.00	-33.71%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-45.95%	-	-
Horiz. %	54.05%	54.05%	54.05%	54.05%	54.05%	54.05%	100.00%	-
NAPS	10.41	10.24	10.18	9.93	10.77	8.00	8.00	19.24%
YoY %	1.66%	0.59%	2.52%	-7.80%	34.62%	0.00%	-	-
Horiz. %	130.12%	128.00%	127.25%	124.12%	134.62%	100.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 60,735
RPS	892.64	890.79	905.95	924.67	989.33	1,061.59	1,108.30	-13.46%
YoY %	0.21%	-1.67%	-2.02%	-6.54%	-6.81%	-4.21%	-	-
Horiz. %	80.54%	80.37%	81.74%	83.43%	89.27%	95.79%	100.00%	-
EPS	79.35	76.70	57.15	63.99	61.60	58.53	44.43	47.35%
YoY %	3.46%	34.21%	-10.69%	3.88%	5.25%	31.74%	-	-
Horiz. %	178.60%	172.63%	128.63%	144.02%	138.65%	131.74%	100.00%	-
DPS	99.79	99.79	100.29	100.29	100.29	100.29	185.06	-33.82%
YoY %	0.00%	-0.50%	0.00%	0.00%	0.00%	-45.81%	-	-
Horiz. %	53.92%	53.92%	54.19%	54.19%	54.19%	54.19%	100.00%	-
NAPS	10.4075	10.2186	10.179	9.9284	10.7729	8.0231	7.9988	19.24%
YoY %	1.85%	0.39%	2.52%	-7.84%	34.27%	0.30%	-	-
Horiz. %	130.11%	127.75%	127.26%	124.12%	134.68%	100.30%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	11.30	9.75	9.80	9.40	10.00	9.40	9.70	-
P/RPS	1.27	1.09	1.08	1.02	1.01	0.89	0.88	27.79%
YoY %	16.51%	0.93%	5.88%	0.99%	13.48%	1.14%	-	-
Horiz. %	144.32%	123.86%	122.73%	115.91%	114.77%	101.14%	100.00%	-
P/EPS	14.24	12.69	17.15	14.69	16.24	16.11	21.83	-24.84%
YoY %	12.21%	-26.01%	16.75%	-9.54%	0.81%	-26.20%	-	-
Horiz. %	65.23%	58.13%	78.56%	67.29%	74.39%	73.80%	100.00%	-
EY	7.02	7.88	5.83	6.81	6.16	6.21	4.58	33.04%
YoY %	-10.91%	35.16%	-14.39%	10.55%	-0.81%	35.59%	-	-
Horiz. %	153.28%	172.05%	127.29%	148.69%	134.50%	135.59%	100.00%	-
DY	8.85	10.26	10.20	10.64	10.00	10.64	19.07	-40.14%
YoY %	-13.74%	0.59%	-4.14%	6.40%	-6.02%	-44.21%	-	-
Horiz. %	46.41%	53.80%	53.49%	55.79%	52.44%	55.79%	100.00%	-
P/NAPS	1.09	0.95	0.96	0.95	0.93	1.18	1.21	-6.74%
YoY %	14.74%	-1.04%	1.05%	2.15%	-21.19%	-2.48%	-	-
Horiz. %	90.08%	78.51%	79.34%	78.51%	76.86%	97.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	21/05/07	28/02/07	22/11/06	23/08/06	22/05/06	22/02/06	-
Price	11.60	10.90	9.60	9.50	10.80	9.65	10.00	-
P/RPS	1.30	1.22	1.06	1.03	1.09	0.91	0.90	27.86%
YoY %	6.56%	15.09%	2.91%	-5.50%	19.78%	1.11%	-	-
Horiz. %	144.44%	135.56%	117.78%	114.44%	121.11%	101.11%	100.00%	-
P/EPS	14.62	14.18	16.80	14.84	17.54	16.53	22.50	-25.03%
YoY %	3.10%	-15.60%	13.21%	-15.39%	6.11%	-26.53%	-	-
Horiz. %	64.98%	63.02%	74.67%	65.96%	77.96%	73.47%	100.00%	-
EY	6.84	7.05	5.95	6.74	5.70	6.05	4.44	33.49%
YoY %	-2.98%	18.49%	-11.72%	18.25%	-5.79%	36.26%	-	-
Horiz. %	154.05%	158.78%	134.01%	151.80%	128.38%	136.26%	100.00%	-
DY	8.62	9.17	10.42	10.53	9.26	10.36	18.50	-39.98%
YoY %	-6.00%	-12.00%	-1.04%	13.71%	-10.62%	-44.00%	-	-
Horiz. %	46.59%	49.57%	56.32%	56.92%	50.05%	56.00%	100.00%	-
P/NAPS	1.11	1.06	0.94	0.96	1.00	1.21	1.25	-7.63%
YoY %	4.72%	12.77%	-2.08%	-4.00%	-17.36%	-3.20%	-	-
Horiz. %	88.80%	84.80%	75.20%	76.80%	80.00%	96.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos