[PANAMY] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 5.24%
YoY- 105.6%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 541,115 550,325 561,696 600,975 644,872 673,245 696,050 -15.46%
PBT 57,556 49,031 57,489 53,032 48,591 -7,969 -26,361 -
Tax -10,967 -14,317 -18,616 -15,614 -13,036 34,958 37,456 -
NP 46,589 34,714 38,873 37,418 35,555 26,989 11,095 160.50%
-
NP to SH 46,589 34,714 38,873 37,418 35,555 26,989 11,095 160.50%
-
Tax Rate 19.05% 29.20% 32.38% 29.44% 26.83% - - -
Total Cost 494,526 515,611 522,823 563,557 609,317 646,256 684,955 -19.53%
-
Net Worth 620,739 618,333 603,107 654,409 487,368 485,894 485,915 17.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 60,619 60,921 60,921 60,921 60,921 112,414 121,525 -37.12%
Div Payout % 130.11% 175.49% 156.72% 162.81% 171.34% 416.52% 1,095.31% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 620,739 618,333 603,107 654,409 487,368 485,894 485,915 17.75%
NOSH 60,619 60,740 60,735 60,762 60,921 60,736 60,739 -0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.61% 6.31% 6.92% 6.23% 5.51% 4.01% 1.59% -
ROE 7.51% 5.61% 6.45% 5.72% 7.30% 5.55% 2.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 892.65 906.03 924.82 989.06 1,058.54 1,108.46 1,145.96 -15.35%
EPS 76.86 57.15 64.00 61.58 58.36 44.44 18.27 160.82%
DPS 100.00 100.00 100.00 100.00 100.00 185.00 200.00 -37.03%
NAPS 10.24 10.18 9.93 10.77 8.00 8.00 8.00 17.90%
Adjusted Per Share Value based on latest NOSH - 60,762
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 877.37 892.30 910.74 974.42 1,045.60 1,091.60 1,128.58 -15.46%
EPS 75.54 56.29 63.03 60.67 57.65 43.76 17.99 160.50%
DPS 98.29 98.78 98.78 98.78 98.78 182.27 197.04 -37.12%
NAPS 10.0647 10.0257 9.7788 10.6106 7.9022 7.8783 7.8786 17.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.75 9.80 9.40 10.00 9.40 9.70 9.70 -
P/RPS 1.09 1.08 1.02 1.01 0.89 0.88 0.85 18.05%
P/EPS 12.69 17.15 14.69 16.24 16.11 21.83 53.10 -61.52%
EY 7.88 5.83 6.81 6.16 6.21 4.58 1.88 160.19%
DY 10.26 10.20 10.64 10.00 10.64 19.07 20.62 -37.23%
P/NAPS 0.95 0.96 0.95 0.93 1.18 1.21 1.21 -14.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 -
Price 10.90 9.60 9.50 10.80 9.65 10.00 8.70 -
P/RPS 1.22 1.06 1.03 1.09 0.91 0.90 0.76 37.13%
P/EPS 14.18 16.80 14.84 17.54 16.53 22.50 47.63 -55.44%
EY 7.05 5.95 6.74 5.70 6.05 4.44 2.10 124.37%
DY 9.17 10.42 10.53 9.26 10.36 18.50 22.99 -45.84%
P/NAPS 1.06 0.94 0.96 1.00 1.21 1.25 1.09 -1.84%

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