[PANAMY] QoQ TTM Result on 31-Dec-2008 [#3]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Dec-2008 [#3]

Profit Trend

QoQ- 4.37%

YoY- -0.81%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	603,085	600,188	600,867	614,267	600,925	578,126	562,490	4.75%
YoY %	0.48%	-0.11%	-2.18%	2.22%	3.94%	2.78%	-	-
Horiz. %	107.22%	106.70%	106.82%	109.20%	106.83%	102.78%	100.00%	-
PBT	62,885	60,893	60,818	63,436	63,199	66,084	64,923	-2.10%
YoY %	3.27%	0.12%	-4.13%	0.38%	-4.37%	1.79%	-	-
Horiz. %	96.86%	93.79%	93.68%	97.71%	97.34%	101.79%	100.00%	-
Tax	-11,050	-11,107	-11,043	-10,317	-12,305	-11,863	-12,293	-6.85%
YoY %	0.51%	-0.58%	-7.04%	16.16%	-3.73%	3.50%	-	-
Horiz. %	89.89%	90.35%	89.83%	83.93%	100.10%	96.50%	100.00%	-
NP	51,835	49,786	49,775	53,119	50,894	54,221	52,630	-1.00%
YoY %	4.12%	0.02%	-6.30%	4.37%	-6.14%	3.02%	-	-
Horiz. %	98.49%	94.60%	94.58%	100.93%	96.70%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,835	49,786	49,775	53,119	50,894	54,221	52,630	-1.00%
YoY %	4.12%	0.02%	-6.30%	4.37%	-6.14%	3.02%	-	-
Horiz. %	98.49%	94.60%	94.58%	100.93%	96.70%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.57%	18.24%	18.16%	16.26%	19.47%	17.95%	18.93%	-
YoY %	-3.67%	0.44%	11.69%	-16.49%	8.47%	-5.18%	-	-
Horiz. %	92.82%	96.35%	95.93%	85.90%	102.85%	94.82%	100.00%	-
Total Cost	551,250	550,402	551,092	561,148	550,031	523,905	509,860	5.33%
YoY %	0.15%	-0.13%	-1.79%	2.02%	4.99%	2.75%	-	-
Horiz. %	108.12%	107.95%	108.09%	110.06%	107.88%	102.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	604,268	601,646	599,522	604,126	592,726	603,468	618,830	-1.57%
YoY %	0.44%	0.35%	-0.76%	1.92%	-1.78%	-2.48%	-	-
Horiz. %	97.65%	97.22%	96.88%	97.62%	95.78%	97.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	63,746	63,624	63,624	71,364	71,364	62,131	62,131	1.72%
YoY %	0.19%	0.00%	-10.85%	0.00%	14.86%	0.00%	-	-
Horiz. %	102.60%	102.40%	102.40%	114.86%	114.86%	100.00%	100.00%	-
Div Payout %	122.98%	127.80%	127.82%	134.35%	140.22%	114.59%	118.05%	-
YoY %	-3.77%	-0.02%	-4.86%	-4.19%	22.37%	-2.93%	-	-
Horiz. %	104.18%	108.26%	108.28%	113.81%	118.78%	97.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	604,268	601,646	599,522	604,126	592,726	603,468	618,830	-1.57%
YoY %	0.44%	0.35%	-0.76%	1.92%	-1.78%	-2.48%	-	-
Horiz. %	97.65%	97.22%	96.88%	97.62%	95.78%	97.52%	100.00%	-
NOSH	62,360	59,510	60,435	61,084	61,550	59,455	62,131	0.24%
YoY %	4.79%	-1.53%	-1.06%	-0.76%	3.52%	-4.31%	-	-
Horiz. %	100.37%	95.78%	97.27%	98.31%	99.06%	95.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	8.59%	8.30%	8.28%	8.65%	8.47%	9.38%	9.36%	-
YoY %	3.49%	0.24%	-4.28%	2.13%	-9.70%	0.21%	-	-
Horiz. %	91.77%	88.68%	88.46%	92.41%	90.49%	100.21%	100.00%	-
ROE	8.58%	8.27%	8.30%	8.79%	8.59%	8.98%	8.50%	-
YoY %	3.75%	-0.36%	-5.57%	2.33%	-4.34%	5.65%	-	-
Horiz. %	100.94%	97.29%	97.65%	103.41%	101.06%	105.65%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	967.10	1,008.55	994.23	1,005.60	976.32	972.38	905.32	4.49%
YoY %	-4.11%	1.44%	-1.13%	3.00%	0.41%	7.41%	-	-
Horiz. %	106.82%	111.40%	109.82%	111.08%	107.84%	107.41%	100.00%	-
EPS	83.12	83.66	82.36	86.96	82.69	91.20	84.71	-1.25%
YoY %	-0.65%	1.58%	-5.29%	5.16%	-9.33%	7.66%	-	-
Horiz. %	98.12%	98.76%	97.23%	102.66%	97.62%	107.66%	100.00%	-
DPS	102.22	106.91	105.00	116.83	115.94	104.50	100.00	1.47%
YoY %	-4.39%	1.82%	-10.13%	0.77%	10.95%	4.50%	-	-
Horiz. %	102.22%	106.91%	105.00%	116.83%	115.94%	104.50%	100.00%	-
NAPS	9.69	10.11	9.92	9.89	9.63	10.15	9.96	-1.81%
YoY %	-4.15%	1.92%	0.30%	2.70%	-5.12%	1.91%	-	-
Horiz. %	97.29%	101.51%	99.60%	99.30%	96.69%	101.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,084
RPS	992.80	988.03	989.15	1,011.21	989.25	951.71	925.97	4.75%
YoY %	0.48%	-0.11%	-2.18%	2.22%	3.94%	2.78%	-	-
Horiz. %	107.22%	106.70%	106.82%	109.21%	106.83%	102.78%	100.00%	-
EPS	85.33	81.96	81.94	87.44	83.78	89.26	86.64	-1.00%
YoY %	4.11%	0.02%	-6.29%	4.37%	-6.14%	3.02%	-	-
Horiz. %	98.49%	94.60%	94.58%	100.92%	96.70%	103.02%	100.00%	-
DPS	104.94	104.74	104.74	117.48	117.48	102.28	102.28	1.72%
YoY %	0.19%	0.00%	-10.84%	0.00%	14.86%	0.00%	-	-
Horiz. %	102.60%	102.41%	102.41%	114.86%	114.86%	100.00%	100.00%	-
NAPS	9.9475	9.9043	9.8694	9.9452	9.7575	9.9343	10.1872	-1.57%
YoY %	0.44%	0.35%	-0.76%	1.92%	-1.78%	-2.48%	-	-
Horiz. %	97.65%	97.22%	96.88%	97.62%	95.78%	97.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	12.54	11.90	10.50	10.40	10.60	11.60	10.70	-
P/RPS	1.30	1.18	1.06	1.03	1.09	1.19	1.18	6.66%
YoY %	10.17%	11.32%	2.91%	-5.50%	-8.40%	0.85%	-	-
Horiz. %	110.17%	100.00%	89.83%	87.29%	92.37%	100.85%	100.00%	-
P/EPS	15.09	14.22	12.75	11.96	12.82	12.72	12.63	12.58%
YoY %	6.12%	11.53%	6.61%	-6.71%	0.79%	0.71%	-	-
Horiz. %	119.48%	112.59%	100.95%	94.70%	101.50%	100.71%	100.00%	-
EY	6.63	7.03	7.84	8.36	7.80	7.86	7.92	-11.16%
YoY %	-5.69%	-10.33%	-6.22%	7.18%	-0.76%	-0.76%	-	-
Horiz. %	83.71%	88.76%	98.99%	105.56%	98.48%	99.24%	100.00%	-
DY	8.15	8.98	10.00	11.23	10.94	9.01	9.35	-8.74%
YoY %	-9.24%	-10.20%	-10.95%	2.65%	21.42%	-3.64%	-	-
Horiz. %	87.17%	96.04%	106.95%	120.11%	117.01%	96.36%	100.00%	-
P/NAPS	1.29	1.18	1.06	1.05	1.10	1.14	1.07	13.26%
YoY %	9.32%	11.32%	0.95%	-4.55%	-3.51%	6.54%	-	-
Horiz. %	120.56%	110.28%	99.07%	98.13%	102.80%	106.54%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	19/08/09	27/05/09	19/02/09	10/11/08	21/08/08	28/05/08	-
Price	12.38	12.80	11.20	10.40	10.50	11.70	11.50	-
P/RPS	1.28	1.27	1.13	1.03	1.08	1.20	1.27	0.52%
YoY %	0.79%	12.39%	9.71%	-4.63%	-10.00%	-5.51%	-	-
Horiz. %	100.79%	100.00%	88.98%	81.10%	85.04%	94.49%	100.00%	-
P/EPS	14.89	15.30	13.60	11.96	12.70	12.83	13.58	6.32%
YoY %	-2.68%	12.50%	13.71%	-5.83%	-1.01%	-5.52%	-	-
Horiz. %	109.65%	112.67%	100.15%	88.07%	93.52%	94.48%	100.00%	-
EY	6.71	6.54	7.35	8.36	7.87	7.79	7.37	-6.05%
YoY %	2.60%	-11.02%	-12.08%	6.23%	1.03%	5.70%	-	-
Horiz. %	91.04%	88.74%	99.73%	113.43%	106.78%	105.70%	100.00%	-
DY	8.26	8.35	9.38	11.23	11.04	8.93	8.70	-3.39%
YoY %	-1.08%	-10.98%	-16.47%	1.72%	23.63%	2.64%	-	-
Horiz. %	94.94%	95.98%	107.82%	129.08%	126.90%	102.64%	100.00%	-
P/NAPS	1.28	1.27	1.13	1.05	1.09	1.15	1.15	7.39%
YoY %	0.79%	12.39%	7.62%	-3.67%	-5.22%	0.00%	-	-
Horiz. %	111.30%	110.43%	98.26%	91.30%	94.78%	100.00%	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