[PANAMY] YoY Annual (Unaudited) 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
YoY- 31.04%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 679,764 600,868 562,490 541,115 644,872 702,208 768,148 -2.01%
PBT 79,318 60,818 64,923 57,556 48,590 -42,657 63,109 3.88%
Tax -14,469 -11,042 -12,293 -10,967 -13,036 37,783 -9,500 7.26%
NP 64,849 49,776 52,630 46,589 35,554 -4,874 53,609 3.22%
-
NP to SH 64,849 49,776 52,630 46,589 35,554 -4,874 53,609 3.22%
-
Tax Rate 18.24% 18.16% 18.93% 19.05% 26.83% - 15.05% -
Total Cost 614,915 551,092 509,860 494,526 609,318 707,082 714,539 -2.47%
-
Net Worth 618,186 602,168 602,522 619,573 645,702 591,929 622,654 -0.11%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 72,727 63,737 69,568 69,580 69,854 121,546 9,112 41.34%
Div Payout % 112.15% 128.05% 132.18% 149.35% 196.48% 0.00% 17.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 618,186 602,168 602,522 619,573 645,702 591,929 622,654 -0.11%
NOSH 60,606 60,702 60,494 60,505 60,743 60,773 60,746 -0.03%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.54% 8.28% 9.36% 8.61% 5.51% -0.69% 6.98% -
ROE 10.49% 8.27% 8.73% 7.52% 5.51% -0.82% 8.61% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,121.60 989.86 929.82 894.33 1,061.63 1,155.46 1,264.51 -1.97%
EPS 107.00 82.00 87.00 77.00 59.00 -8.02 88.25 3.26%
DPS 120.00 105.00 115.00 115.00 115.00 200.00 15.00 41.39%
NAPS 10.20 9.92 9.96 10.24 10.63 9.74 10.25 -0.08%
Adjusted Per Share Value based on latest NOSH - 60,619
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,119.03 989.15 925.97 890.79 1,061.59 1,155.98 1,264.53 -2.01%
EPS 106.75 81.94 86.64 76.70 58.53 -8.02 88.25 3.22%
DPS 119.72 104.93 114.52 114.54 115.00 200.09 15.00 41.34%
NAPS 10.1766 9.9129 9.9188 10.1994 10.6296 9.7444 10.2502 -0.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 14.60 10.50 10.70 9.75 9.40 10.20 10.50 -
P/RPS 1.30 1.06 1.15 1.09 0.89 0.88 0.83 7.76%
P/EPS 13.64 12.80 12.30 12.66 16.06 -127.18 11.90 2.29%
EY 7.33 7.81 8.13 7.90 6.23 -0.79 8.40 -2.24%
DY 8.22 10.00 10.75 11.79 12.23 19.61 1.43 33.82%
P/NAPS 1.43 1.06 1.07 0.95 0.88 1.05 1.02 5.79%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 28/05/08 21/05/07 22/05/06 18/05/05 26/05/04 -
Price 16.74 11.20 11.50 10.90 9.65 9.90 10.10 -
P/RPS 1.49 1.13 1.24 1.22 0.91 0.86 0.80 10.91%
P/EPS 15.64 13.66 13.22 14.16 16.49 -123.44 11.44 5.34%
EY 6.39 7.32 7.57 7.06 6.07 -0.81 8.74 -5.08%
DY 7.17 9.38 10.00 10.55 11.92 20.20 1.49 29.91%
P/NAPS 1.64 1.13 1.15 1.06 0.91 1.02 0.99 8.77%

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