[PANAMY] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 34.21%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 552,435 547,863 542,242 541,115 550,325 561,696 600,975 -5.44%
PBT 67,025 66,472 59,511 57,556 49,031 57,489 53,032 16.84%
Tax -13,470 -11,225 -11,311 -10,967 -14,317 -18,616 -15,614 -9.35%
NP 53,555 55,247 48,200 46,589 34,714 38,873 37,418 26.91%
-
NP to SH 53,555 55,247 48,200 46,589 34,714 38,873 37,418 26.91%
-
Tax Rate 20.10% 16.89% 19.01% 19.05% 29.20% 32.38% 29.44% -
Total Cost 498,880 492,616 494,042 494,526 515,611 522,823 563,557 -7.78%
-
Net Worth 615,185 588,588 632,211 620,739 618,333 603,107 654,409 -4.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 60,619 60,619 60,619 60,619 60,921 60,921 60,921 -0.32%
Div Payout % 113.19% 109.72% 125.77% 130.11% 175.49% 156.72% 162.81% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 615,185 588,588 632,211 620,739 618,333 603,107 654,409 -4.02%
NOSH 62,077 60,741 60,731 60,619 60,740 60,735 60,762 1.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.69% 10.08% 8.89% 8.61% 6.31% 6.92% 6.23% -
ROE 8.71% 9.39% 7.62% 7.51% 5.61% 6.45% 5.72% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 889.92 901.95 892.86 892.65 906.03 924.82 989.06 -6.78%
EPS 86.27 90.95 79.37 76.86 57.15 64.00 61.58 25.12%
DPS 97.65 100.00 100.00 100.00 100.00 100.00 100.00 -1.56%
NAPS 9.91 9.69 10.41 10.24 10.18 9.93 10.77 -5.38%
Adjusted Per Share Value based on latest NOSH - 60,619
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 895.72 888.31 879.19 877.37 892.30 910.74 974.42 -5.44%
EPS 86.83 89.58 78.15 75.54 56.29 63.03 60.67 26.91%
DPS 98.29 98.29 98.29 98.29 98.78 98.78 98.78 -0.33%
NAPS 9.9746 9.5434 10.2507 10.0647 10.0257 9.7788 10.6106 -4.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.70 10.90 11.30 9.75 9.80 9.40 10.00 -
P/RPS 1.31 1.21 1.27 1.09 1.08 1.02 1.01 18.87%
P/EPS 13.56 11.98 14.24 12.69 17.15 14.69 16.24 -11.29%
EY 7.37 8.34 7.02 7.88 5.83 6.81 6.16 12.66%
DY 8.35 9.17 8.85 10.26 10.20 10.64 10.00 -11.29%
P/NAPS 1.18 1.12 1.09 0.95 0.96 0.95 0.93 17.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 22/11/06 23/08/06 -
Price 11.00 11.20 11.60 10.90 9.60 9.50 10.80 -
P/RPS 1.24 1.24 1.30 1.22 1.06 1.03 1.09 8.95%
P/EPS 12.75 12.31 14.62 14.18 16.80 14.84 17.54 -19.10%
EY 7.84 8.12 6.84 7.05 5.95 6.74 5.70 23.60%
DY 8.88 8.93 8.62 9.17 10.42 10.53 9.26 -2.74%
P/NAPS 1.11 1.16 1.11 1.06 0.94 0.96 1.00 7.18%

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