[PANAMY] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -3.06%
YoY- 54.27%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 600,925 578,126 562,490 552,435 547,863 542,242 541,115 7.21%
PBT 63,199 66,084 64,923 67,025 66,472 59,511 57,556 6.41%
Tax -12,305 -11,863 -12,293 -13,470 -11,225 -11,311 -10,967 7.95%
NP 50,894 54,221 52,630 53,555 55,247 48,200 46,589 6.05%
-
NP to SH 50,894 54,221 52,630 53,555 55,247 48,200 46,589 6.05%
-
Tax Rate 19.47% 17.95% 18.93% 20.10% 16.89% 19.01% 19.05% -
Total Cost 550,031 523,905 509,860 498,880 492,616 494,042 494,526 7.32%
-
Net Worth 592,726 603,468 618,830 615,185 588,588 632,211 620,739 -3.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 71,364 62,131 62,131 60,619 60,619 60,619 60,619 11.45%
Div Payout % 140.22% 114.59% 118.05% 113.19% 109.72% 125.77% 130.11% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 592,726 603,468 618,830 615,185 588,588 632,211 620,739 -3.02%
NOSH 61,550 59,455 62,131 62,077 60,741 60,731 60,619 1.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.47% 9.38% 9.36% 9.69% 10.08% 8.89% 8.61% -
ROE 8.59% 8.98% 8.50% 8.71% 9.39% 7.62% 7.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 976.32 972.38 905.32 889.92 901.95 892.86 892.65 6.13%
EPS 82.69 91.20 84.71 86.27 90.95 79.37 76.86 4.98%
DPS 115.94 104.50 100.00 97.65 100.00 100.00 100.00 10.33%
NAPS 9.63 10.15 9.96 9.91 9.69 10.41 10.24 -4.00%
Adjusted Per Share Value based on latest NOSH - 62,077
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 974.34 937.37 912.02 895.72 888.31 879.19 877.37 7.21%
EPS 82.52 87.91 85.33 86.83 89.58 78.15 75.54 6.05%
DPS 115.71 100.74 100.74 98.29 98.29 98.29 98.29 11.45%
NAPS 9.6105 9.7846 10.0337 9.9746 9.5434 10.2507 10.0647 -3.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 10.60 11.60 10.70 11.70 10.90 11.30 9.75 -
P/RPS 1.09 1.19 1.18 1.31 1.21 1.27 1.09 0.00%
P/EPS 12.82 12.72 12.63 13.56 11.98 14.24 12.69 0.67%
EY 7.80 7.86 7.92 7.37 8.34 7.02 7.88 -0.67%
DY 10.94 9.01 9.35 8.35 9.17 8.85 10.26 4.35%
P/NAPS 1.10 1.14 1.07 1.18 1.12 1.09 0.95 10.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 -
Price 10.50 11.70 11.50 11.00 11.20 11.60 10.90 -
P/RPS 1.08 1.20 1.27 1.24 1.24 1.30 1.22 -7.78%
P/EPS 12.70 12.83 13.58 12.75 12.31 14.62 14.18 -7.06%
EY 7.87 7.79 7.37 7.84 8.12 6.84 7.05 7.58%
DY 11.04 8.93 8.70 8.88 8.93 8.62 9.17 13.13%
P/NAPS 1.09 1.15 1.15 1.11 1.16 1.11 1.06 1.87%

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