[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 21.95%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 576,192 563,896 541,115 566,265 562,696 559,388 644,872 -7.22%
PBT 67,866 54,724 57,556 57,286 50,034 46,904 48,590 24.92%
Tax -13,530 -13,524 -10,967 -12,141 -13,014 -12,148 -13,036 2.50%
NP 54,336 41,200 46,589 45,145 37,020 34,756 35,554 32.64%
-
NP to SH 54,336 41,200 46,589 45,145 37,020 34,756 35,554 32.64%
-
Tax Rate 19.94% 24.71% 19.05% 21.19% 26.01% 25.90% 26.83% -
Total Cost 521,856 522,696 494,526 521,120 525,676 524,632 609,318 -9.80%
-
Net Worth 588,680 632,211 619,573 618,379 603,230 654,409 645,702 -5.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 69,580 - - - 69,854 -
Div Payout % - - 149.35% - - - 196.48% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 588,680 632,211 619,573 618,379 603,230 654,409 645,702 -5.97%
NOSH 60,751 60,731 60,505 60,744 60,748 60,762 60,743 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.43% 7.31% 8.61% 7.97% 6.58% 6.21% 5.51% -
ROE 9.23% 6.52% 7.52% 7.30% 6.14% 5.31% 5.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 948.44 928.51 894.33 932.21 926.27 920.62 1,061.63 -7.23%
EPS 89.44 67.84 77.00 74.32 60.94 57.20 59.00 31.92%
DPS 0.00 0.00 115.00 0.00 0.00 0.00 115.00 -
NAPS 9.69 10.41 10.24 10.18 9.93 10.77 10.63 -5.98%
Adjusted Per Share Value based on latest NOSH - 60,740
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 948.53 928.29 890.79 932.19 926.31 920.87 1,061.59 -7.22%
EPS 89.45 67.82 76.70 74.32 60.94 57.22 58.53 32.64%
DPS 0.00 0.00 114.54 0.00 0.00 0.00 115.00 -
NAPS 9.6909 10.4075 10.1994 10.1798 9.9304 10.7729 10.6296 -5.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 10.90 11.30 9.75 9.80 9.40 10.00 9.40 -
P/RPS 1.15 1.22 1.09 1.05 1.01 1.09 0.89 18.61%
P/EPS 12.19 16.66 12.66 13.19 15.43 17.48 16.06 -16.77%
EY 8.21 6.00 7.90 7.58 6.48 5.72 6.23 20.17%
DY 0.00 0.00 11.79 0.00 0.00 0.00 12.23 -
P/NAPS 1.12 1.09 0.95 0.96 0.95 0.93 0.88 17.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 -
Price 11.20 11.60 10.90 9.60 9.50 10.80 9.65 -
P/RPS 1.18 1.25 1.22 1.03 1.03 1.17 0.91 18.89%
P/EPS 12.52 17.10 14.16 12.92 15.59 18.88 16.49 -16.76%
EY 7.99 5.85 7.06 7.74 6.41 5.30 6.07 20.08%
DY 0.00 0.00 10.55 0.00 0.00 0.00 11.92 -
P/NAPS 1.16 1.11 1.06 0.94 0.96 1.00 0.91 17.54%

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