[PANAMY] QoQ 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
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 541,115 424,699 281,348 139,847 644,872 519,246 364,524 30.16%
PBT 57,556 42,965 25,017 11,726 48,590 42,524 16,119 133.79%
Tax -10,967 -9,106 -6,507 -3,037 -13,036 -7,825 -927 419.98%
NP 46,589 33,859 18,510 8,689 35,554 34,699 15,192 111.22%
-
NP to SH 46,589 33,859 18,510 8,689 35,554 34,699 15,192 111.22%
-
Tax Rate 19.05% 21.19% 26.01% 25.90% 26.83% 18.40% 5.75% -
Total Cost 494,526 390,840 262,838 131,158 609,318 484,547 349,332 26.10%
-
Net Worth 619,573 618,379 603,230 654,409 645,702 485,927 486,003 17.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 69,580 - - - 69,854 - - -
Div Payout % 149.35% - - - 196.48% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 619,573 618,379 603,230 654,409 645,702 485,927 486,003 17.58%
NOSH 60,505 60,744 60,748 60,762 60,743 60,740 60,750 -0.26%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.61% 7.97% 6.58% 6.21% 5.51% 6.68% 4.17% -
ROE 7.52% 5.48% 3.07% 1.33% 5.51% 7.14% 3.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 894.33 699.16 463.14 230.15 1,061.63 854.85 600.04 30.51%
EPS 77.00 55.74 30.47 14.30 59.00 57.12 25.01 111.77%
DPS 115.00 0.00 0.00 0.00 115.00 0.00 0.00 -
NAPS 10.24 10.18 9.93 10.77 10.63 8.00 8.00 17.90%
Adjusted Per Share Value based on latest NOSH - 60,762
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 877.37 688.61 456.18 226.75 1,045.60 841.91 591.04 30.16%
EPS 75.54 54.90 30.01 14.09 57.65 56.26 24.63 111.23%
DPS 112.82 0.00 0.00 0.00 113.26 0.00 0.00 -
NAPS 10.0458 10.0264 9.7808 10.6106 10.4694 7.8788 7.8801 17.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.75 9.80 9.40 10.00 9.40 9.70 9.70 -
P/RPS 1.09 1.40 2.03 4.34 0.89 1.13 1.62 -23.23%
P/EPS 12.66 17.58 30.85 69.93 16.06 16.98 38.79 -52.62%
EY 7.90 5.69 3.24 1.43 6.23 5.89 2.58 111.00%
DY 11.79 0.00 0.00 0.00 12.23 0.00 0.00 -
P/NAPS 0.95 0.96 0.95 0.93 0.88 1.21 1.21 -14.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 -
Price 10.90 9.60 9.50 10.80 9.65 10.00 8.70 -
P/RPS 1.22 1.37 2.05 4.69 0.91 1.17 1.45 -10.88%
P/EPS 14.16 17.22 31.18 75.52 16.49 17.51 34.79 -45.10%
EY 7.06 5.81 3.21 1.32 6.07 5.71 2.87 82.32%
DY 10.55 0.00 0.00 0.00 11.92 0.00 0.00 -
P/NAPS 1.06 0.94 0.96 1.00 0.91 1.25 1.09 -1.84%

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