[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 6.51%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 563,896 541,115 566,265 562,696 559,388 644,872 692,328 -12.81%
PBT 54,724 57,556 57,286 50,034 46,904 48,590 56,698 -2.34%
Tax -13,524 -10,967 -12,141 -13,014 -12,148 -13,036 -10,433 18.94%
NP 41,200 46,589 45,145 37,020 34,756 35,554 46,265 -7.45%
-
NP to SH 41,200 46,589 45,145 37,020 34,756 35,554 46,265 -7.45%
-
Tax Rate 24.71% 19.05% 21.19% 26.01% 25.90% 26.83% 18.40% -
Total Cost 522,696 494,526 521,120 525,676 524,632 609,318 646,062 -13.20%
-
Net Worth 632,211 619,573 618,379 603,230 654,409 645,702 485,926 19.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 69,580 - - - 69,854 - -
Div Payout % - 149.35% - - - 196.48% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 632,211 619,573 618,379 603,230 654,409 645,702 485,926 19.23%
NOSH 60,731 60,505 60,744 60,748 60,762 60,743 60,740 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.31% 8.61% 7.97% 6.58% 6.21% 5.51% 6.68% -
ROE 6.52% 7.52% 7.30% 6.14% 5.31% 5.51% 9.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 928.51 894.33 932.21 926.27 920.62 1,061.63 1,139.81 -12.80%
EPS 67.84 77.00 74.32 60.94 57.20 59.00 76.16 -7.44%
DPS 0.00 115.00 0.00 0.00 0.00 115.00 0.00 -
NAPS 10.41 10.24 10.18 9.93 10.77 10.63 8.00 19.24%
Adjusted Per Share Value based on latest NOSH - 60,735
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 914.30 877.37 918.14 912.36 906.99 1,045.60 1,122.54 -12.81%
EPS 66.80 75.54 73.20 60.02 56.35 57.65 75.01 -7.45%
DPS 0.00 112.82 0.00 0.00 0.00 113.26 0.00 -
NAPS 10.2507 10.0458 10.0264 9.7808 10.6106 10.4694 7.8788 19.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.30 9.75 9.80 9.40 10.00 9.40 9.70 -
P/RPS 1.22 1.09 1.05 1.01 1.09 0.89 0.85 27.32%
P/EPS 16.66 12.66 13.19 15.43 17.48 16.06 12.73 19.70%
EY 6.00 7.90 7.58 6.48 5.72 6.23 7.85 -16.44%
DY 0.00 11.79 0.00 0.00 0.00 12.23 0.00 -
P/NAPS 1.09 0.95 0.96 0.95 0.93 0.88 1.21 -6.74%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 -
Price 11.60 10.90 9.60 9.50 10.80 9.65 10.00 -
P/RPS 1.25 1.22 1.03 1.03 1.17 0.91 0.88 26.44%
P/EPS 17.10 14.16 12.92 15.59 18.88 16.49 13.13 19.31%
EY 5.85 7.06 7.74 6.41 5.30 6.07 7.62 -16.19%
DY 0.00 10.55 0.00 0.00 0.00 11.92 0.00 -
P/NAPS 1.11 1.06 0.94 0.96 1.00 0.91 1.25 -7.63%

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