[PANAMY] QoQ 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- -19.04%
YoY- -11.02%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 169,921 156,610 126,471 147,923 147,122 140,974 116,416 28.58%
PBT 17,367 14,842 12,489 18,501 20,252 13,681 14,591 12.27%
Tax -3,826 -2,951 -684 -4,844 -3,384 -3,381 -1,861 61.47%
NP 13,541 11,891 11,805 13,657 16,868 10,300 12,730 4.19%
-
NP to SH 13,541 11,891 11,805 13,657 16,868 10,300 12,730 4.19%
-
Tax Rate 22.03% 19.88% 5.48% 26.18% 16.71% 24.71% 12.75% -
Total Cost 156,380 144,719 114,666 134,266 130,254 130,674 103,686 31.41%
-
Net Worth 592,726 603,468 618,830 615,185 588,588 632,211 620,739 -3.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,232 - 62,131 - - - 60,619 -71.38%
Div Payout % 68.18% - 526.32% - - - 476.19% -
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 592,726 603,468 618,830 615,185 588,588 632,211 620,739 -3.02%
NOSH 61,550 59,455 62,131 62,077 60,741 60,731 60,619 1.01%
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 7.97% 7.59% 9.33% 9.23% 11.47% 7.31% 10.93% -
ROE 2.28% 1.97% 1.91% 2.22% 2.87% 1.63% 2.05% -
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 276.07 263.41 203.55 238.29 242.21 232.13 192.05 27.28%
EPS 22.00 20.00 19.00 22.00 27.77 16.96 21.00 3.14%
DPS 15.00 0.00 100.00 0.00 0.00 0.00 100.00 -71.67%
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 275.51 253.93 205.06 239.84 238.54 228.58 188.76 28.58%
EPS 21.96 19.28 19.14 22.14 27.35 16.70 20.64 4.20%
DPS 14.97 0.00 100.74 0.00 0.00 0.00 98.29 -71.38%
NAPS 9.6105 9.7846 10.0337 9.9746 9.5434 10.2507 10.0647 -3.02%
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 3.84 4.40 5.26 4.91 4.50 4.87 5.08 -16.97%
P/EPS 48.18 58.00 56.32 53.18 39.25 66.63 46.43 2.49%
EY 2.08 1.72 1.78 1.88 2.55 1.50 2.15 -2.17%
DY 1.42 0.00 9.35 0.00 0.00 0.00 10.26 -73.14%
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 3.80 4.44 5.65 4.62 4.62 5.00 5.68 -23.45%
P/EPS 47.73 58.50 60.53 50.00 40.33 68.40 51.90 -5.41%
EY 2.10 1.71 1.65 2.00 2.48 1.46 1.93 5.77%
DY 1.43 0.00 8.70 0.00 0.00 0.00 9.17 -70.92%
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