[PANAMY] YoY 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

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	679,764	600,867	562,490	541,115	644,872	702,208	768,148	-2.01%
YoY %	13.13%	6.82%	3.95%	-16.09%	-8.17%	-8.58%	-	-
Horiz. %	88.49%	78.22%	73.23%	70.44%	83.95%	91.42%	100.00%	-
PBT	79,318	60,818	64,923	57,556	48,591	-42,657	63,109	3.88%
YoY %	30.42%	-6.32%	12.80%	18.45%	213.91%	-167.59%	-	-
Horiz. %	125.68%	96.37%	102.87%	91.20%	77.00%	-67.59%	100.00%	-
Tax	-14,469	-11,043	-12,293	-10,967	-13,036	37,783	-9,500	7.26%
YoY %	-31.02%	10.17%	-12.09%	15.87%	-134.50%	497.72%	-	-
Horiz. %	152.31%	116.24%	129.40%	115.44%	137.22%	-397.72%	100.00%	-
NP	64,849	49,775	52,630	46,589	35,555	-4,874	53,609	3.22%
YoY %	30.28%	-5.42%	12.97%	31.03%	829.48%	-109.09%	-	-
Horiz. %	120.97%	92.85%	98.17%	86.91%	66.32%	-9.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,849	49,775	52,630	46,589	35,555	-4,874	53,609	3.22%
YoY %	30.28%	-5.42%	12.97%	31.03%	829.48%	-109.09%	-	-
Horiz. %	120.97%	92.85%	98.17%	86.91%	66.32%	-9.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	18.16%	18.93%	19.05%	26.83%	-	15.05%	-
YoY %	0.44%	-4.07%	-0.63%	-29.00%	0.00%	-	-	-
Horiz. %	121.20%	120.66%	125.78%	126.58%	178.27%	-	100.00%	-
Total Cost	614,915	551,092	509,860	494,526	609,317	707,082	714,539	-2.47%
YoY %	11.58%	8.09%	3.10%	-18.84%	-13.83%	-1.04%	-	-
Horiz. %	86.06%	77.13%	71.36%	69.21%	85.27%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,402	599,522	618,830	620,739	487,368	591,845	622,634	0.10%
YoY %	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-4.94%	-	-
Horiz. %	100.61%	96.29%	99.39%	99.70%	78.28%	95.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	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 %	113.86%	127.82%	118.05%	130.11%	171.34%	0.00%	33.99%	-
YoY %	-10.92%	8.28%	-9.27%	-24.06%	0.00%	0.00%	-	-
Horiz. %	334.98%	376.05%	347.31%	382.79%	504.09%	0.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	626,402	599,522	618,830	620,739	487,368	591,845	622,634	0.10%
YoY %	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-4.94%	-	-
Horiz. %	100.61%	96.29%	99.39%	99.70%	78.28%	95.06%	100.00%	-
NOSH	61,412	60,435	62,131	60,619	60,921	60,764	60,744	0.18%
YoY %	1.62%	-2.73%	2.49%	-0.50%	0.26%	0.03%	-	-
Horiz. %	101.10%	99.49%	102.28%	99.79%	100.29%	100.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.54%	8.28%	9.36%	8.61%	5.51%	-0.69%	6.98%	-
YoY %	15.22%	-11.54%	8.71%	56.26%	898.55%	-109.89%	-	-
Horiz. %	136.68%	118.62%	134.10%	123.35%	78.94%	-9.89%	100.00%	-
ROE	10.35%	8.30%	8.50%	7.51%	7.30%	-0.82%	8.61%	-
YoY %	24.70%	-2.35%	13.18%	2.88%	990.24%	-109.52%	-	-
Horiz. %	120.21%	96.40%	98.72%	87.22%	84.79%	-9.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	1,106.89	994.23	905.32	892.65	1,058.54	1,155.62	1,264.55	-2.19%
YoY %	11.33%	9.82%	1.42%	-15.67%	-8.40%	-8.61%	-	-
Horiz. %	87.53%	78.62%	71.59%	70.59%	83.71%	91.39%	100.00%	-
EPS	105.60	82.36	84.71	76.86	58.36	-8.02	88.25	3.03%
YoY %	28.22%	-2.77%	10.21%	31.70%	827.68%	-109.09%	-	-
Horiz. %	119.66%	93.33%	95.99%	87.09%	66.13%	-9.09%	100.00%	-
DPS	120.23	105.00	100.00	100.00	100.00	200.00	30.00	26.01%
YoY %	14.50%	5.00%	0.00%	0.00%	-50.00%	566.67%	-	-
Horiz. %	400.77%	350.00%	333.33%	333.33%	333.33%	666.67%	100.00%	-
NAPS	10.20	9.92	9.96	10.24	8.00	9.74	10.25	-0.08%
YoY %	2.82%	-0.40%	-2.73%	28.00%	-17.86%	-4.98%	-	-
Horiz. %	99.51%	96.78%	97.17%	99.90%	78.05%	95.02%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,619
RPS	1,119.03	989.15	925.97	890.79	1,061.59	1,155.98	1,264.53	-2.01%
YoY %	13.13%	6.82%	3.95%	-16.09%	-8.17%	-8.58%	-	-
Horiz. %	88.49%	78.22%	73.23%	70.44%	83.95%	91.42%	100.00%	-
EPS	106.75	81.94	86.64	76.70	58.53	-8.02	88.25	3.22%
YoY %	30.28%	-5.42%	12.96%	31.04%	829.80%	-109.09%	-	-
Horiz. %	120.96%	92.85%	98.18%	86.91%	66.32%	-9.09%	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	10.3119	9.8694	10.1872	10.2186	8.0231	9.743	10.2498	0.10%
YoY %	4.48%	-3.12%	-0.31%	27.36%	-17.65%	-4.94%	-	-
Horiz. %	100.61%	96.29%	99.39%	99.70%	78.28%	95.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.32	1.06	1.18	1.09	0.89	0.88	0.83	8.03%
YoY %	24.53%	-10.17%	8.26%	22.47%	1.14%	6.02%	-	-
Horiz. %	159.04%	127.71%	142.17%	131.33%	107.23%	106.02%	100.00%	-
P/EPS	13.83	12.75	12.63	12.69	16.11	-127.16	11.90	2.53%
YoY %	8.47%	0.95%	-0.47%	-21.23%	112.67%	-1,168.57%	-	-
Horiz. %	116.22%	107.14%	106.13%	106.64%	135.38%	-1,068.57%	100.00%	-
EY	7.23	7.84	7.92	7.88	6.21	-0.79	8.41	-2.48%
YoY %	-7.78%	-1.01%	0.51%	26.89%	886.08%	-109.39%	-	-
Horiz. %	85.97%	93.22%	94.17%	93.70%	73.84%	-9.39%	100.00%	-
DY	8.24	10.00	9.35	10.26	10.64	19.61	2.86	19.27%
YoY %	-17.60%	6.95%	-8.87%	-3.57%	-45.74%	585.66%	-	-
Horiz. %	288.11%	349.65%	326.92%	358.74%	372.03%	685.66%	100.00%	-
P/NAPS	1.43	1.06	1.07	0.95	1.18	1.05	1.02	5.79%
YoY %	34.91%	-0.93%	12.63%	-19.49%	12.38%	2.94%	-	-
Horiz. %	140.20%	103.92%	104.90%	93.14%	115.69%	102.94%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
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	1.51	1.13	1.27	1.22	0.91	0.86	0.80	11.16%
YoY %	33.63%	-11.02%	4.10%	34.07%	5.81%	7.50%	-	-
Horiz. %	188.75%	141.25%	158.75%	152.50%	113.75%	107.50%	100.00%	-
P/EPS	15.85	13.60	13.58	14.18	16.53	-123.42	11.44	5.58%
YoY %	16.54%	0.15%	-4.23%	-14.22%	113.39%	-1,178.85%	-	-
Horiz. %	138.55%	118.88%	118.71%	123.95%	144.49%	-1,078.85%	100.00%	-
EY	6.31	7.35	7.37	7.05	6.05	-0.81	8.74	-5.28%
YoY %	-14.15%	-0.27%	4.54%	16.53%	846.91%	-109.27%	-	-
Horiz. %	72.20%	84.10%	84.32%	80.66%	69.22%	-9.27%	100.00%	-
DY	7.18	9.38	8.70	9.17	10.36	20.20	2.97	15.84%
YoY %	-23.45%	7.82%	-5.13%	-11.49%	-48.71%	580.13%	-	-
Horiz. %	241.75%	315.82%	292.93%	308.75%	348.82%	680.13%	100.00%	-
P/NAPS	1.64	1.13	1.15	1.06	1.21	1.02	0.99	8.77%
YoY %	45.13%	-1.74%	8.49%	-12.40%	18.63%	3.03%	-	-
Horiz. %	165.66%	114.14%	116.16%	107.07%	122.22%	103.03%	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