[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

23-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- -75.56%

YoY- 27.29%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	155,931	156,610	140,974	139,847	183,744	192,128	196,777	-3.80%
YoY %	-0.43%	11.09%	0.81%	-23.89%	-4.36%	-2.36%	-	-
Horiz. %	79.24%	79.59%	71.64%	71.07%	93.38%	97.64%	100.00%	-
PBT	14,917	14,842	13,681	11,726	7,285	-16,147	11,670	4.17%
YoY %	0.51%	8.49%	16.67%	60.96%	145.12%	-238.36%	-	-
Horiz. %	127.82%	127.18%	117.23%	100.48%	62.43%	-138.36%	100.00%	-
Tax	-3,015	-2,951	-3,381	-3,037	-459	-100	-3,186	-0.91%
YoY %	-2.17%	12.72%	-11.33%	-561.66%	-359.00%	96.86%	-	-
Horiz. %	94.63%	92.62%	106.12%	95.32%	14.41%	3.14%	100.00%	-
NP	11,902	11,891	10,300	8,689	6,826	-16,247	8,484	5.79%
YoY %	0.09%	15.45%	18.54%	27.29%	142.01%	-291.50%	-	-
Horiz. %	140.29%	140.16%	121.40%	102.42%	80.46%	-191.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,902	11,891	10,300	8,689	6,826	-16,247	8,484	5.79%
YoY %	0.09%	15.45%	18.54%	27.29%	142.01%	-291.50%	-	-
Horiz. %	140.29%	140.16%	121.40%	102.42%	80.46%	-191.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.21%	19.88%	24.71%	25.90%	6.30%	-	27.30%	-
YoY %	1.66%	-19.55%	-4.59%	311.11%	0.00%	-	-	-
Horiz. %	74.03%	72.82%	90.51%	94.87%	23.08%	-	100.00%	-
Total Cost	144,029	144,719	130,674	131,158	176,918	208,375	188,293	-4.36%
YoY %	-0.48%	10.75%	-0.37%	-25.87%	-15.10%	10.67%	-	-
Horiz. %	76.49%	76.86%	69.40%	69.66%	93.96%	110.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	601,646	603,468	632,211	654,409	546,915	586,714	604,264	-0.07%
YoY %	-0.30%	-4.55%	-3.39%	19.65%	-6.78%	-2.90%	-	-
Horiz. %	99.57%	99.87%	104.62%	108.30%	90.51%	97.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	601,646	603,468	632,211	654,409	546,915	586,714	604,264	-0.07%
YoY %	-0.30%	-4.55%	-3.39%	19.65%	-6.78%	-2.90%	-	-
Horiz. %	99.57%	99.87%	104.62%	108.30%	90.51%	97.10%	100.00%	-
NOSH	59,510	59,455	60,731	60,762	60,768	60,736	60,730	-0.33%
YoY %	0.09%	-2.10%	-0.05%	-0.01%	0.05%	0.01%	-	-
Horiz. %	97.99%	97.90%	100.00%	100.05%	100.06%	100.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.63%	7.59%	7.31%	6.21%	3.71%	-8.46%	4.31%	-
YoY %	0.53%	3.83%	17.71%	67.39%	143.85%	-296.29%	-	-
Horiz. %	177.03%	176.10%	169.61%	144.08%	86.08%	-196.29%	100.00%	-
ROE	1.98%	1.97%	1.63%	1.33%	1.25%	-2.77%	1.40%	-
YoY %	0.51%	20.86%	22.56%	6.40%	145.13%	-297.86%	-	-
Horiz. %	141.43%	140.71%	116.43%	95.00%	89.29%	-197.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	262.02	263.41	232.13	230.15	302.37	316.33	324.02	-3.47%
YoY %	-0.53%	13.48%	0.86%	-23.88%	-4.41%	-2.37%	-	-
Horiz. %	80.87%	81.29%	71.64%	71.03%	93.32%	97.63%	100.00%	-
EPS	20.00	20.00	16.96	14.30	11.24	-26.75	13.97	6.15%
YoY %	0.00%	17.92%	18.60%	27.22%	142.02%	-291.48%	-	-
Horiz. %	143.16%	143.16%	121.40%	102.36%	80.46%	-191.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	10.11	10.15	10.41	10.77	9.00	9.66	9.95	0.26%
YoY %	-0.39%	-2.50%	-3.34%	19.67%	-6.83%	-2.91%	-	-
Horiz. %	101.61%	102.01%	104.62%	108.24%	90.45%	97.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,762
RPS	256.69	257.81	232.07	230.22	302.48	316.28	323.94	-3.80%
YoY %	-0.43%	11.09%	0.80%	-23.89%	-4.36%	-2.36%	-	-
Horiz. %	79.24%	79.59%	71.64%	71.07%	93.38%	97.64%	100.00%	-
EPS	19.59	19.58	16.96	14.30	11.24	-26.75	13.97	5.79%
YoY %	0.05%	15.45%	18.60%	27.22%	142.02%	-291.48%	-	-
Horiz. %	140.23%	140.16%	121.40%	102.36%	80.46%	-191.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	9.9043	9.9343	10.4075	10.7729	9.0033	9.6585	9.9474	-0.07%
YoY %	-0.30%	-4.55%	-3.39%	19.66%	-6.78%	-2.90%	-	-
Horiz. %	99.57%	99.87%	104.63%	108.30%	90.51%	97.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	11.90	11.60	11.30	10.00	10.90	10.20	8.95	-
P/RPS	4.54	4.40	4.87	4.34	3.60	3.22	2.76	8.64%
YoY %	3.18%	-9.65%	12.21%	20.56%	11.80%	16.67%	-	-
Horiz. %	164.49%	159.42%	176.45%	157.25%	130.43%	116.67%	100.00%	-
P/EPS	59.50	58.00	66.63	69.93	97.04	-38.13	64.07	-1.22%
YoY %	2.59%	-12.95%	-4.72%	-27.94%	354.50%	-159.51%	-	-
Horiz. %	92.87%	90.53%	104.00%	109.15%	151.46%	-59.51%	100.00%	-
EY	1.68	1.72	1.50	1.43	1.03	-2.62	1.56	1.24%
YoY %	-2.33%	14.67%	4.90%	38.83%	139.31%	-267.95%	-	-
Horiz. %	107.69%	110.26%	96.15%	91.67%	66.03%	-167.95%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	1.14	1.09	0.93	1.21	1.06	0.90	4.61%
YoY %	3.51%	4.59%	17.20%	-23.14%	14.15%	17.78%	-	-
Horiz. %	131.11%	126.67%	121.11%	103.33%	134.44%	117.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	21/08/08	22/08/07	23/08/06	24/08/05	24/08/04	29/08/03	-
Price	12.80	11.70	11.60	10.80	11.80	10.30	11.50	-
P/RPS	4.89	4.44	5.00	4.69	3.90	3.26	3.55	5.47%
YoY %	10.14%	-11.20%	6.61%	20.26%	19.63%	-8.17%	-	-
Horiz. %	137.75%	125.07%	140.85%	132.11%	109.86%	91.83%	100.00%	-
P/EPS	64.00	58.50	68.40	75.52	105.05	-38.50	82.32	-4.10%
YoY %	9.40%	-14.47%	-9.43%	-28.11%	372.86%	-146.77%	-	-
Horiz. %	77.75%	71.06%	83.09%	91.74%	127.61%	-46.77%	100.00%	-
EY	1.56	1.71	1.46	1.32	0.95	-2.60	1.21	4.32%
YoY %	-8.77%	17.12%	10.61%	38.95%	136.54%	-314.88%	-	-
Horiz. %	128.93%	141.32%	120.66%	109.09%	78.51%	-214.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.27	1.15	1.11	1.00	1.31	1.07	1.16	1.52%
YoY %	10.43%	3.60%	11.00%	-23.66%	22.43%	-7.76%	-	-
Horiz. %	109.48%	99.14%	95.69%	86.21%	112.93%	92.24%	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