[PANAMY] QoQ TTM Result on 31-Dec-2006 [#3]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Dec-2006 [#3]

Profit Trend

QoQ- -10.7%

YoY- 28.62%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	547,863	542,242	541,115	550,325	561,696	600,975	644,872	-10.28%
YoY %	1.04%	0.21%	-1.67%	-2.02%	-6.54%	-6.81%	-	-
Horiz. %	84.96%	84.09%	83.91%	85.34%	87.10%	93.19%	100.00%	-
PBT	66,472	59,511	57,556	49,031	57,489	53,032	48,591	23.20%
YoY %	11.70%	3.40%	17.39%	-14.71%	8.40%	9.14%	-	-
Horiz. %	136.80%	122.47%	118.45%	100.91%	118.31%	109.14%	100.00%	-
Tax	-11,225	-11,311	-10,967	-14,317	-18,616	-15,614	-13,036	-9.48%
YoY %	0.76%	-3.14%	23.40%	23.09%	-19.23%	-19.78%	-	-
Horiz. %	86.11%	86.77%	84.13%	109.83%	142.80%	119.78%	100.00%	-
NP	55,247	48,200	46,589	34,714	38,873	37,418	35,555	34.11%
YoY %	14.62%	3.46%	34.21%	-10.70%	3.89%	5.24%	-	-
Horiz. %	155.38%	135.56%	131.03%	97.63%	109.33%	105.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,247	48,200	46,589	34,714	38,873	37,418	35,555	34.11%
YoY %	14.62%	3.46%	34.21%	-10.70%	3.89%	5.24%	-	-
Horiz. %	155.38%	135.56%	131.03%	97.63%	109.33%	105.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	19.01%	19.05%	29.20%	32.38%	29.44%	26.83%	-
YoY %	-11.15%	-0.21%	-34.76%	-9.82%	9.99%	9.73%	-	-
Horiz. %	62.95%	70.85%	71.00%	108.83%	120.69%	109.73%	100.00%	-
Total Cost	492,616	494,042	494,526	515,611	522,823	563,557	609,317	-13.20%
YoY %	-0.29%	-0.10%	-4.09%	-1.38%	-7.23%	-7.51%	-	-
Horiz. %	80.85%	81.08%	81.16%	84.62%	85.80%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	588,588	632,211	620,739	618,333	603,107	654,409	487,368	13.39%
YoY %	-6.90%	1.85%	0.39%	2.52%	-7.84%	34.27%	-	-
Horiz. %	120.77%	129.72%	127.37%	126.87%	123.75%	134.27%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	60,619	60,619	60,619	60,921	60,921	60,921	60,921	-0.33%
YoY %	0.00%	0.00%	-0.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.50%	99.50%	99.50%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	109.72%	125.77%	130.11%	175.49%	156.72%	162.81%	171.34%	-
YoY %	-12.76%	-3.34%	-25.86%	11.98%	-3.74%	-4.98%	-	-
Horiz. %	64.04%	73.40%	75.94%	102.42%	91.47%	95.02%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	588,588	632,211	620,739	618,333	603,107	654,409	487,368	13.39%
YoY %	-6.90%	1.85%	0.39%	2.52%	-7.84%	34.27%	-	-
Horiz. %	120.77%	129.72%	127.37%	126.87%	123.75%	134.27%	100.00%	-
NOSH	60,741	60,731	60,619	60,740	60,735	60,762	60,921	-0.19%
YoY %	0.02%	0.18%	-0.20%	0.01%	-0.04%	-0.26%	-	-
Horiz. %	99.70%	99.69%	99.50%	99.70%	99.69%	99.74%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	10.08%	8.89%	8.61%	6.31%	6.92%	6.23%	5.51%	-
YoY %	13.39%	3.25%	36.45%	-8.82%	11.08%	13.07%	-	-
Horiz. %	182.94%	161.34%	156.26%	114.52%	125.59%	113.07%	100.00%	-
ROE	9.39%	7.62%	7.51%	5.61%	6.45%	5.72%	7.30%	-
YoY %	23.23%	1.46%	33.87%	-13.02%	12.76%	-21.64%	-	-
Horiz. %	128.63%	104.38%	102.88%	76.85%	88.36%	78.36%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	901.95	892.86	892.65	906.03	924.82	989.06	1,058.54	-10.11%
YoY %	1.02%	0.02%	-1.48%	-2.03%	-6.50%	-6.56%	-	-
Horiz. %	85.21%	84.35%	84.33%	85.59%	87.37%	93.44%	100.00%	-
EPS	90.95	79.37	76.86	57.15	64.00	61.58	58.36	34.38%
YoY %	14.59%	3.27%	34.49%	-10.70%	3.93%	5.52%	-	-
Horiz. %	155.84%	136.00%	131.70%	97.93%	109.66%	105.52%	100.00%	-
DPS	100.00	100.00	100.00	100.00	100.00	100.00	100.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.69	10.41	10.24	10.18	9.93	10.77	8.00	13.61%
YoY %	-6.92%	1.66%	0.59%	2.52%	-7.80%	34.62%	-	-
Horiz. %	121.12%	130.12%	128.00%	127.25%	124.12%	134.62%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,740
RPS	901.89	892.64	890.79	905.95	924.67	989.33	1,061.59	-10.28%
YoY %	1.04%	0.21%	-1.67%	-2.02%	-6.54%	-6.81%	-	-
Horiz. %	84.96%	84.09%	83.91%	85.34%	87.10%	93.19%	100.00%	-
EPS	90.95	79.35	76.70	57.15	63.99	61.60	58.53	34.12%
YoY %	14.62%	3.46%	34.21%	-10.69%	3.88%	5.25%	-	-
Horiz. %	155.39%	135.57%	131.04%	97.64%	109.33%	105.25%	100.00%	-
DPS	99.79	99.79	99.79	100.29	100.29	100.29	100.29	-0.33%
YoY %	0.00%	0.00%	-0.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.50%	99.50%	99.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.6894	10.4075	10.2186	10.179	9.9284	10.7729	8.0231	13.39%
YoY %	-6.90%	1.85%	0.39%	2.52%	-7.84%	34.27%	-	-
Horiz. %	120.77%	129.72%	127.36%	126.87%	123.75%	134.27%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	10.90	11.30	9.75	9.80	9.40	10.00	9.40	-
P/RPS	1.21	1.27	1.09	1.08	1.02	1.01	0.89	22.70%
YoY %	-4.72%	16.51%	0.93%	5.88%	0.99%	13.48%	-	-
Horiz. %	135.96%	142.70%	122.47%	121.35%	114.61%	113.48%	100.00%	-
P/EPS	11.98	14.24	12.69	17.15	14.69	16.24	16.11	-17.90%
YoY %	-15.87%	12.21%	-26.01%	16.75%	-9.54%	0.81%	-	-
Horiz. %	74.36%	88.39%	78.77%	106.46%	91.19%	100.81%	100.00%	-
EY	8.34	7.02	7.88	5.83	6.81	6.16	6.21	21.70%
YoY %	18.80%	-10.91%	35.16%	-14.39%	10.55%	-0.81%	-	-
Horiz. %	134.30%	113.04%	126.89%	93.88%	109.66%	99.19%	100.00%	-
DY	9.17	8.85	10.26	10.20	10.64	10.00	10.64	-9.42%
YoY %	3.62%	-13.74%	0.59%	-4.14%	6.40%	-6.02%	-	-
Horiz. %	86.18%	83.18%	96.43%	95.86%	100.00%	93.98%	100.00%	-
P/NAPS	1.12	1.09	0.95	0.96	0.95	0.93	1.18	-3.41%
YoY %	2.75%	14.74%	-1.04%	1.05%	2.15%	-21.19%	-	-
Horiz. %	94.92%	92.37%	80.51%	81.36%	80.51%	78.81%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	22/08/07	21/05/07	28/02/07	22/11/06	23/08/06	22/05/06	-
Price	11.20	11.60	10.90	9.60	9.50	10.80	9.65	-
P/RPS	1.24	1.30	1.22	1.06	1.03	1.09	0.91	22.88%
YoY %	-4.62%	6.56%	15.09%	2.91%	-5.50%	19.78%	-	-
Horiz. %	136.26%	142.86%	134.07%	116.48%	113.19%	119.78%	100.00%	-
P/EPS	12.31	14.62	14.18	16.80	14.84	17.54	16.53	-17.82%
YoY %	-15.80%	3.10%	-15.60%	13.21%	-15.39%	6.11%	-	-
Horiz. %	74.47%	88.45%	85.78%	101.63%	89.78%	106.11%	100.00%	-
EY	8.12	6.84	7.05	5.95	6.74	5.70	6.05	21.65%
YoY %	18.71%	-2.98%	18.49%	-11.72%	18.25%	-5.79%	-	-
Horiz. %	134.21%	113.06%	116.53%	98.35%	111.40%	94.21%	100.00%	-
DY	8.93	8.62	9.17	10.42	10.53	9.26	10.36	-9.41%
YoY %	3.60%	-6.00%	-12.00%	-1.04%	13.71%	-10.62%	-	-
Horiz. %	86.20%	83.20%	88.51%	100.58%	101.64%	89.38%	100.00%	-
P/NAPS	1.16	1.11	1.06	0.94	0.96	1.00	1.21	-2.77%
YoY %	4.50%	4.72%	12.77%	-2.08%	-4.00%	-17.36%	-	-
Horiz. %	95.87%	91.74%	87.60%	77.69%	79.34%	82.64%	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