[PANAMY] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -17.06%
YoY- 1388.89%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 147,923 147,122 140,974 116,416 143,351 141,501 139,847 3.80%
PBT 18,501 20,252 13,681 14,591 17,948 13,291 11,726 35.41%
Tax -4,844 -3,384 -3,381 -1,861 -2,599 -3,470 -3,037 36.39%
NP 13,657 16,868 10,300 12,730 15,349 9,821 8,689 35.07%
-
NP to SH 13,657 16,868 10,300 12,730 15,349 9,821 8,689 35.07%
-
Tax Rate 26.18% 16.71% 24.71% 12.75% 14.48% 26.11% 25.90% -
Total Cost 134,266 130,254 130,674 103,686 128,002 131,680 131,158 1.56%
-
Net Worth 615,185 588,588 632,211 620,739 618,333 603,107 654,409 -4.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 60,619 - - - -
Div Payout % - - - 476.19% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 615,185 588,588 632,211 620,739 618,333 603,107 654,409 -4.02%
NOSH 62,077 60,741 60,731 60,619 60,740 60,735 60,762 1.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.23% 11.47% 7.31% 10.93% 10.71% 6.94% 6.21% -
ROE 2.22% 2.87% 1.63% 2.05% 2.48% 1.63% 1.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 238.29 242.21 232.13 192.05 236.01 232.98 230.15 2.33%
EPS 22.00 27.77 16.96 21.00 25.27 16.17 14.30 33.16%
DPS 0.00 0.00 0.00 100.00 0.00 0.00 0.00 -
NAPS 9.91 9.69 10.41 10.24 10.18 9.93 10.77 -5.38%
Adjusted Per Share Value based on latest NOSH - 60,619
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 239.84 238.54 228.58 188.76 232.43 229.43 226.75 3.80%
EPS 22.14 27.35 16.70 20.64 24.89 15.92 14.09 35.04%
DPS 0.00 0.00 0.00 98.29 0.00 0.00 0.00 -
NAPS 9.9746 9.5434 10.2507 10.0647 10.0257 9.7788 10.6106 -4.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.70 10.90 11.30 9.75 9.80 9.40 10.00 -
P/RPS 4.91 4.50 4.87 5.08 4.15 4.03 4.34 8.55%
P/EPS 53.18 39.25 66.63 46.43 38.78 58.13 69.93 -16.64%
EY 1.88 2.55 1.50 2.15 2.58 1.72 1.43 19.94%
DY 0.00 0.00 0.00 10.26 0.00 0.00 0.00 -
P/NAPS 1.18 1.12 1.09 0.95 0.96 0.95 0.93 17.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 22/11/06 23/08/06 -
Price 11.00 11.20 11.60 10.90 9.60 9.50 10.80 -
P/RPS 4.62 4.62 5.00 5.68 4.07 4.08 4.69 -0.99%
P/EPS 50.00 40.33 68.40 51.90 37.99 58.75 75.52 -23.97%
EY 2.00 2.48 1.46 1.93 2.63 1.70 1.32 31.81%
DY 0.00 0.00 0.00 9.17 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.11 1.06 0.94 0.96 1.00 7.18%

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