[PANAMY] QoQ Cumulative 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- 82.92%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 288,096 140,974 541,115 424,699 281,348 139,847 644,872 -41.53%
PBT 33,933 13,681 57,556 42,965 25,017 11,726 48,590 -21.26%
Tax -6,765 -3,381 -10,967 -9,106 -6,507 -3,037 -13,036 -35.39%
NP 27,168 10,300 46,589 33,859 18,510 8,689 35,554 -16.40%
-
NP to SH 27,168 10,300 46,589 33,859 18,510 8,689 35,554 -16.40%
-
Tax Rate 19.94% 24.71% 19.05% 21.19% 26.01% 25.90% 26.83% -
Total Cost 260,928 130,674 494,526 390,840 262,838 131,158 609,318 -43.15%
-
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 4.62% 1.63% 7.52% 5.48% 3.07% 1.33% 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 474.22 232.13 894.33 699.16 463.14 230.15 1,061.63 -41.53%
EPS 44.72 16.96 77.00 55.74 30.47 14.30 59.00 -16.85%
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 467.12 228.58 877.37 688.61 456.18 226.75 1,045.60 -41.53%
EPS 44.05 16.70 75.54 54.90 30.01 14.09 57.65 -16.40%
DPS 0.00 0.00 112.82 0.00 0.00 0.00 113.26 -
NAPS 9.5449 10.2507 10.0458 10.0264 9.7808 10.6106 10.4694 -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 2.30 4.87 1.09 1.40 2.03 4.34 0.89 88.20%
P/EPS 24.37 66.63 12.66 17.58 30.85 69.93 16.06 32.01%
EY 4.10 1.50 7.90 5.69 3.24 1.43 6.23 -24.32%
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 2.36 5.00 1.22 1.37 2.05 4.69 0.91 88.65%
P/EPS 25.04 68.40 14.16 17.22 31.18 75.52 16.49 32.07%
EY 3.99 1.46 7.06 5.81 3.21 1.32 6.07 -24.38%
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