[PANAMY] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 3.46%

YoY- 28.82%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	729,374	600,188	578,126	542,242	600,975	693,824	763,499	-0.75%
YoY %	21.52%	3.82%	6.62%	-9.77%	-13.38%	-9.13%	-	-
Horiz. %	95.53%	78.61%	75.72%	71.02%	78.71%	90.87%	100.00%	-
PBT	88,985	60,893	66,084	59,511	53,032	-19,225	35,292	16.65%
YoY %	46.13%	-7.86%	11.05%	12.22%	375.85%	-154.47%	-	-
Horiz. %	252.14%	172.54%	187.25%	168.62%	150.27%	-54.47%	100.00%	-
Tax	-16,746	-11,107	-11,863	-11,311	-15,614	37,424	-6,414	17.33%
YoY %	-50.77%	6.37%	-4.88%	27.56%	-141.72%	683.47%	-	-
Horiz. %	261.09%	173.17%	184.95%	176.35%	243.44%	-583.47%	100.00%	-
NP	72,239	49,786	54,221	48,200	37,418	18,199	28,878	16.50%
YoY %	45.10%	-8.18%	12.49%	28.82%	105.60%	-36.98%	-	-
Horiz. %	250.15%	172.40%	187.76%	166.91%	129.57%	63.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,239	49,786	54,221	48,200	37,418	18,199	28,878	16.50%
YoY %	45.10%	-8.18%	12.49%	28.82%	105.60%	-36.98%	-	-
Horiz. %	250.15%	172.40%	187.76%	166.91%	129.57%	63.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	18.24%	17.95%	19.01%	29.44%	-	18.17%	-
YoY %	3.18%	1.62%	-5.58%	-35.43%	0.00%	-	-	-
Horiz. %	103.58%	100.39%	98.79%	104.62%	162.03%	-	100.00%	-
Total Cost	657,135	550,402	523,905	494,042	563,557	675,625	734,621	-1.83%
YoY %	19.39%	5.06%	6.04%	-12.34%	-16.59%	-8.03%	-	-
Horiz. %	89.45%	74.92%	71.32%	67.25%	76.71%	91.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,621	601,646	603,468	632,211	654,409	546,915	586,714	1.28%
YoY %	5.31%	-0.30%	-4.55%	-3.39%	19.65%	-6.78%	-	-
Horiz. %	107.99%	102.55%	102.86%	107.75%	111.54%	93.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	73,836	63,624	62,131	60,619	60,921	121,525	18,223	26.24%
YoY %	16.05%	2.40%	2.49%	-0.50%	-49.87%	566.88%	-	-
Horiz. %	405.18%	349.14%	340.95%	332.65%	334.31%	666.88%	100.00%	-
Div Payout %	102.21%	127.80%	114.59%	125.77%	162.81%	667.76%	63.11%	-
YoY %	-20.02%	11.53%	-8.89%	-22.75%	-75.62%	958.09%	-	-
Horiz. %	161.96%	202.50%	181.57%	199.29%	257.98%	1,058.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	633,621	601,646	603,468	632,211	654,409	546,915	586,714	1.28%
YoY %	5.31%	-0.30%	-4.55%	-3.39%	19.65%	-6.78%	-	-
Horiz. %	107.99%	102.55%	102.86%	107.75%	111.54%	93.22%	100.00%	-
NOSH	60,287	59,510	59,455	60,731	60,762	60,768	60,736	-0.12%
YoY %	1.31%	0.09%	-2.10%	-0.05%	-0.01%	0.05%	-	-
Horiz. %	99.26%	97.98%	97.89%	99.99%	100.04%	100.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.90%	8.30%	9.38%	8.89%	6.23%	2.62%	3.78%	-
YoY %	19.28%	-11.51%	5.51%	42.70%	137.79%	-30.69%	-	-
Horiz. %	261.90%	219.58%	248.15%	235.19%	164.81%	69.31%	100.00%	-
ROE	11.40%	8.27%	8.98%	7.62%	5.72%	3.33%	4.92%	-
YoY %	37.85%	-7.91%	17.85%	33.22%	71.77%	-32.32%	-	-
Horiz. %	231.71%	168.09%	182.52%	154.88%	116.26%	67.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	1,209.83	1,008.55	972.38	892.86	989.06	1,141.75	1,257.07	-0.63%
YoY %	19.96%	3.72%	8.91%	-9.73%	-13.37%	-9.17%	-	-
Horiz. %	96.24%	80.23%	77.35%	71.03%	78.68%	90.83%	100.00%	-
EPS	119.82	83.66	91.20	79.37	61.58	29.95	47.55	16.64%
YoY %	43.22%	-8.27%	14.90%	28.89%	105.61%	-37.01%	-	-
Horiz. %	251.99%	175.94%	191.80%	166.92%	129.51%	62.99%	100.00%	-
DPS	122.47	106.91	104.50	100.00	100.00	200.00	30.00	26.40%
YoY %	14.55%	2.31%	4.50%	0.00%	-50.00%	566.67%	-	-
Horiz. %	408.23%	356.37%	348.33%	333.33%	333.33%	666.67%	100.00%	-
NAPS	10.51	10.11	10.15	10.41	10.77	9.00	9.66	1.41%
YoY %	3.96%	-0.39%	-2.50%	-3.34%	19.67%	-6.83%	-	-
Horiz. %	108.80%	104.66%	105.07%	107.76%	111.49%	93.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,731
RPS	1,200.70	988.03	951.71	892.64	989.33	1,142.18	1,256.88	-0.75%
YoY %	21.52%	3.82%	6.62%	-9.77%	-13.38%	-9.13%	-	-
Horiz. %	95.53%	78.61%	75.72%	71.02%	78.71%	90.87%	100.00%	-
EPS	118.92	81.96	89.26	79.35	61.60	29.96	47.54	16.50%
YoY %	45.10%	-8.18%	12.49%	28.81%	105.61%	-36.98%	-	-
Horiz. %	250.15%	172.40%	187.76%	166.91%	129.58%	63.02%	100.00%	-
DPS	121.55	104.74	102.28	99.79	100.29	200.06	30.00	26.24%
YoY %	16.05%	2.41%	2.50%	-0.50%	-49.87%	566.87%	-	-
Horiz. %	405.17%	349.13%	340.93%	332.63%	334.30%	666.87%	100.00%	-
NAPS	10.4307	9.9043	9.9343	10.4075	10.7729	9.0033	9.6585	1.28%
YoY %	5.31%	-0.30%	-4.55%	-3.39%	19.66%	-6.78%	-	-
Horiz. %	108.00%	102.54%	102.86%	107.75%	111.54%	93.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	17.98	11.90	11.60	11.30	10.00	10.90	10.20	-
P/RPS	1.49	1.18	1.19	1.27	1.01	0.95	0.81	10.68%
YoY %	26.27%	-0.84%	-6.30%	25.74%	6.32%	17.28%	-	-
Horiz. %	183.95%	145.68%	146.91%	156.79%	124.69%	117.28%	100.00%	-
P/EPS	15.01	14.22	12.72	14.24	16.24	36.40	21.45	-5.77%
YoY %	5.56%	11.79%	-10.67%	-12.32%	-55.38%	69.70%	-	-
Horiz. %	69.98%	66.29%	59.30%	66.39%	75.71%	169.70%	100.00%	-
EY	6.66	7.03	7.86	7.02	6.16	2.75	4.66	6.12%
YoY %	-5.26%	-10.56%	11.97%	13.96%	124.00%	-40.99%	-	-
Horiz. %	142.92%	150.86%	168.67%	150.64%	132.19%	59.01%	100.00%	-
DY	6.81	8.98	9.01	8.85	10.00	18.35	2.94	15.01%
YoY %	-24.16%	-0.33%	1.81%	-11.50%	-45.50%	524.15%	-	-
Horiz. %	231.63%	305.44%	306.46%	301.02%	340.14%	624.15%	100.00%	-
P/NAPS	1.71	1.18	1.14	1.09	0.93	1.21	1.06	8.29%
YoY %	44.92%	3.51%	4.59%	17.20%	-23.14%	14.15%	-	-
Horiz. %	161.32%	111.32%	107.55%	102.83%	87.74%	114.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	19/08/09	21/08/08	22/08/07	23/08/06	24/08/05	24/08/04	-
Price	19.48	12.80	11.70	11.60	10.80	11.80	10.30	-
P/RPS	1.61	1.27	1.20	1.30	1.09	1.03	0.82	11.89%
YoY %	26.77%	5.83%	-7.69%	19.27%	5.83%	25.61%	-	-
Horiz. %	196.34%	154.88%	146.34%	158.54%	132.93%	125.61%	100.00%	-
P/EPS	16.26	15.30	12.83	14.62	17.54	39.40	21.66	-4.66%
YoY %	6.27%	19.25%	-12.24%	-16.65%	-55.48%	81.90%	-	-
Horiz. %	75.07%	70.64%	59.23%	67.50%	80.98%	181.90%	100.00%	-
EY	6.15	6.54	7.79	6.84	5.70	2.54	4.62	4.88%
YoY %	-5.96%	-16.05%	13.89%	20.00%	124.41%	-45.02%	-	-
Horiz. %	133.12%	141.56%	168.61%	148.05%	123.38%	54.98%	100.00%	-
DY	6.29	8.35	8.93	8.62	9.26	16.95	2.91	13.70%
YoY %	-24.67%	-6.49%	3.60%	-6.91%	-45.37%	482.47%	-	-
Horiz. %	216.15%	286.94%	306.87%	296.22%	318.21%	582.47%	100.00%	-
P/NAPS	1.85	1.27	1.15	1.11	1.00	1.31	1.07	9.55%
YoY %	45.67%	10.43%	3.60%	11.00%	-23.66%	22.43%	-	-
Horiz. %	172.90%	118.69%	107.48%	103.74%	93.46%	122.43%	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