[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 50.27%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 326,531 156,610 562,490 436,019 288,096 140,974 541,115 -28.52%
PBT 32,209 14,842 64,923 52,434 33,933 13,681 57,556 -32.01%
Tax -6,777 -2,951 -12,293 -11,609 -6,765 -3,381 -10,967 -27.38%
NP 25,432 11,891 52,630 40,825 27,168 10,300 46,589 -33.13%
-
NP to SH 25,432 11,891 52,630 40,825 27,168 10,300 46,589 -33.13%
-
Tax Rate 21.04% 19.88% 18.93% 22.14% 19.94% 24.71% 19.05% -
Total Cost 301,099 144,719 509,860 395,194 260,928 130,674 494,526 -28.09%
-
Net Worth 583,119 603,468 602,522 603,844 588,680 632,211 619,573 -3.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,082 - 69,568 - - - 69,580 -74.17%
Div Payout % 35.71% - 132.18% - - - 149.35% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 583,119 603,468 602,522 603,844 588,680 632,211 619,573 -3.95%
NOSH 60,552 59,455 60,494 60,932 60,751 60,731 60,505 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.79% 7.59% 9.36% 9.36% 9.43% 7.31% 8.61% -
ROE 4.36% 1.97% 8.73% 6.76% 4.62% 1.63% 7.52% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 539.25 263.41 929.82 715.57 474.22 232.13 894.33 -28.56%
EPS 42.00 20.00 87.00 67.00 44.72 16.96 77.00 -33.16%
DPS 15.00 0.00 115.00 0.00 0.00 0.00 115.00 -74.18%
NAPS 9.63 10.15 9.96 9.91 9.69 10.41 10.24 -4.00%
Adjusted Per Share Value based on latest NOSH - 62,077
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 529.44 253.93 912.02 706.96 467.12 228.58 877.37 -28.52%
EPS 41.24 19.28 85.33 66.19 44.05 16.70 75.54 -33.12%
DPS 14.73 0.00 112.80 0.00 0.00 0.00 112.82 -74.16%
NAPS 9.4547 9.7846 9.7693 9.7907 9.5449 10.2507 10.0458 -3.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 10.60 11.60 10.70 11.70 10.90 11.30 9.75 -
P/RPS 1.97 4.40 1.15 1.64 2.30 4.87 1.09 48.21%
P/EPS 25.24 58.00 12.30 17.46 24.37 66.63 12.66 58.20%
EY 3.96 1.72 8.13 5.73 4.10 1.50 7.90 -36.81%
DY 1.42 0.00 10.75 0.00 0.00 0.00 11.79 -75.51%
P/NAPS 1.10 1.14 1.07 1.18 1.12 1.09 0.95 10.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 -
Price 10.50 11.70 11.50 11.00 11.20 11.60 10.90 -
P/RPS 1.95 4.44 1.24 1.54 2.36 5.00 1.22 36.58%
P/EPS 25.00 58.50 13.22 16.42 25.04 68.40 14.16 45.92%
EY 4.00 1.71 7.57 6.09 3.99 1.46 7.06 -31.45%
DY 1.43 0.00 10.00 0.00 0.00 0.00 10.55 -73.51%
P/NAPS 1.09 1.15 1.15 1.11 1.16 1.11 1.06 1.87%

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