[PANAMY] QoQ Cumulative Quarter 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- -77.89%
YoY- 18.54%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 562,490 436,019 288,096 140,974 541,115 424,699 281,348 58.63%
PBT 64,923 52,434 33,933 13,681 57,556 42,965 25,017 88.73%
Tax -12,293 -11,609 -6,765 -3,381 -10,967 -9,106 -6,507 52.76%
NP 52,630 40,825 27,168 10,300 46,589 33,859 18,510 100.57%
-
NP to SH 52,630 40,825 27,168 10,300 46,589 33,859 18,510 100.57%
-
Tax Rate 18.93% 22.14% 19.94% 24.71% 19.05% 21.19% 26.01% -
Total Cost 509,860 395,194 260,928 130,674 494,526 390,840 262,838 55.47%
-
Net Worth 602,522 603,844 588,680 632,211 619,573 618,379 603,230 -0.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 69,568 - - - 69,580 - - -
Div Payout % 132.18% - - - 149.35% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 602,522 603,844 588,680 632,211 619,573 618,379 603,230 -0.07%
NOSH 60,494 60,932 60,751 60,731 60,505 60,744 60,748 -0.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.36% 9.36% 9.43% 7.31% 8.61% 7.97% 6.58% -
ROE 8.73% 6.76% 4.62% 1.63% 7.52% 5.48% 3.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 929.82 715.57 474.22 232.13 894.33 699.16 463.14 59.07%
EPS 87.00 67.00 44.72 16.96 77.00 55.74 30.47 101.13%
DPS 115.00 0.00 0.00 0.00 115.00 0.00 0.00 -
NAPS 9.96 9.91 9.69 10.41 10.24 10.18 9.93 0.20%
Adjusted Per Share Value based on latest NOSH - 60,731
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 912.02 706.96 467.12 228.58 877.37 688.61 456.18 58.63%
EPS 85.33 66.19 44.05 16.70 75.54 54.90 30.01 100.57%
DPS 112.80 0.00 0.00 0.00 112.82 0.00 0.00 -
NAPS 9.7693 9.7907 9.5449 10.2507 10.0458 10.0264 9.7808 -0.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.70 11.70 10.90 11.30 9.75 9.80 9.40 -
P/RPS 1.15 1.64 2.30 4.87 1.09 1.40 2.03 -31.51%
P/EPS 12.30 17.46 24.37 66.63 12.66 17.58 30.85 -45.79%
EY 8.13 5.73 4.10 1.50 7.90 5.69 3.24 84.55%
DY 10.75 0.00 0.00 0.00 11.79 0.00 0.00 -
P/NAPS 1.07 1.18 1.12 1.09 0.95 0.96 0.95 8.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 22/11/06 -
Price 11.50 11.00 11.20 11.60 10.90 9.60 9.50 -
P/RPS 1.24 1.54 2.36 5.00 1.22 1.37 2.05 -28.45%
P/EPS 13.22 16.42 25.04 68.40 14.16 17.22 31.18 -43.53%
EY 7.57 6.09 3.99 1.46 7.06 5.81 3.21 77.07%
DY 10.00 0.00 0.00 0.00 10.55 0.00 0.00 -
P/NAPS 1.15 1.11 1.16 1.11 1.06 0.94 0.96 12.78%

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