[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 28.92%
YoY- 12.97%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 487,797 326,531 156,610 562,490 436,019 288,096 140,974 127.91%
PBT 50,947 32,209 14,842 64,923 52,434 33,933 13,681 139.29%
Tax -9,633 -6,777 -2,951 -12,293 -11,609 -6,765 -3,381 100.33%
NP 41,314 25,432 11,891 52,630 40,825 27,168 10,300 151.38%
-
NP to SH 41,314 25,432 11,891 52,630 40,825 27,168 10,300 151.38%
-
Tax Rate 18.91% 21.04% 19.88% 18.93% 22.14% 19.94% 24.71% -
Total Cost 446,483 301,099 144,719 509,860 395,194 260,928 130,674 126.00%
-
Net Worth 600,875 583,119 603,468 602,522 603,844 588,680 632,211 -3.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 9,082 - 69,568 - - - -
Div Payout % - 35.71% - 132.18% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 600,875 583,119 603,468 602,522 603,844 588,680 632,211 -3.31%
NOSH 60,755 60,552 59,455 60,494 60,932 60,751 60,731 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.47% 7.79% 7.59% 9.36% 9.36% 9.43% 7.31% -
ROE 6.88% 4.36% 1.97% 8.73% 6.76% 4.62% 1.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 802.88 539.25 263.41 929.82 715.57 474.22 232.13 127.84%
EPS 68.00 42.00 20.00 87.00 67.00 44.72 16.96 151.32%
DPS 0.00 15.00 0.00 115.00 0.00 0.00 0.00 -
NAPS 9.89 9.63 10.15 9.96 9.91 9.69 10.41 -3.34%
Adjusted Per Share Value based on latest NOSH - 62,131
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 790.92 529.44 253.93 912.02 706.96 467.12 228.58 127.90%
EPS 66.99 41.24 19.28 85.33 66.19 44.05 16.70 151.40%
DPS 0.00 14.73 0.00 112.80 0.00 0.00 0.00 -
NAPS 9.7426 9.4547 9.7846 9.7693 9.7907 9.5449 10.2507 -3.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 10.40 10.60 11.60 10.70 11.70 10.90 11.30 -
P/RPS 1.30 1.97 4.40 1.15 1.64 2.30 4.87 -58.37%
P/EPS 15.29 25.24 58.00 12.30 17.46 24.37 66.63 -62.35%
EY 6.54 3.96 1.72 8.13 5.73 4.10 1.50 165.69%
DY 0.00 1.42 0.00 10.75 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.14 1.07 1.18 1.12 1.09 -2.45%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 10/11/08 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 -
Price 10.40 10.50 11.70 11.50 11.00 11.20 11.60 -
P/RPS 1.30 1.95 4.44 1.24 1.54 2.36 5.00 -59.09%
P/EPS 15.29 25.00 58.50 13.22 16.42 25.04 68.40 -62.99%
EY 6.54 4.00 1.71 7.57 6.09 3.99 1.46 170.50%
DY 0.00 1.43 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.15 1.15 1.11 1.16 1.11 -3.62%

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