[PANAMY] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 3.89%
YoY- 250.37%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 542,242 541,115 550,325 561,696 600,975 644,872 673,245 -13.46%
PBT 59,511 57,556 49,031 57,489 53,032 48,591 -7,969 -
Tax -11,311 -10,967 -14,317 -18,616 -15,614 -13,036 34,958 -
NP 48,200 46,589 34,714 38,873 37,418 35,555 26,989 47.35%
-
NP to SH 48,200 46,589 34,714 38,873 37,418 35,555 26,989 47.35%
-
Tax Rate 19.01% 19.05% 29.20% 32.38% 29.44% 26.83% - -
Total Cost 494,042 494,526 515,611 522,823 563,557 609,317 646,256 -16.43%
-
Net Worth 632,211 620,739 618,333 603,107 654,409 487,368 485,894 19.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 60,619 60,619 60,921 60,921 60,921 60,921 112,414 -33.82%
Div Payout % 125.77% 130.11% 175.49% 156.72% 162.81% 171.34% 416.52% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 632,211 620,739 618,333 603,107 654,409 487,368 485,894 19.24%
NOSH 60,731 60,619 60,740 60,735 60,762 60,921 60,736 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.89% 8.61% 6.31% 6.92% 6.23% 5.51% 4.01% -
ROE 7.62% 7.51% 5.61% 6.45% 5.72% 7.30% 5.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 892.86 892.65 906.03 924.82 989.06 1,058.54 1,108.46 -13.46%
EPS 79.37 76.86 57.15 64.00 61.58 58.36 44.44 47.36%
DPS 100.00 100.00 100.00 100.00 100.00 100.00 185.00 -33.71%
NAPS 10.41 10.24 10.18 9.93 10.77 8.00 8.00 19.24%
Adjusted Per Share Value based on latest NOSH - 60,735
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 892.64 890.79 905.95 924.67 989.33 1,061.59 1,108.30 -13.46%
EPS 79.35 76.70 57.15 63.99 61.60 58.53 44.43 47.35%
DPS 99.79 99.79 100.29 100.29 100.29 100.29 185.06 -33.82%
NAPS 10.4075 10.2186 10.179 9.9284 10.7729 8.0231 7.9988 19.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.30 9.75 9.80 9.40 10.00 9.40 9.70 -
P/RPS 1.27 1.09 1.08 1.02 1.01 0.89 0.88 27.79%
P/EPS 14.24 12.69 17.15 14.69 16.24 16.11 21.83 -24.84%
EY 7.02 7.88 5.83 6.81 6.16 6.21 4.58 33.04%
DY 8.85 10.26 10.20 10.64 10.00 10.64 19.07 -40.14%
P/NAPS 1.09 0.95 0.96 0.95 0.93 1.18 1.21 -6.74%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 -
Price 11.60 10.90 9.60 9.50 10.80 9.65 10.00 -
P/RPS 1.30 1.22 1.06 1.03 1.09 0.91 0.90 27.86%
P/EPS 14.62 14.18 16.80 14.84 17.54 16.53 22.50 -25.03%
EY 6.84 7.05 5.95 6.74 5.70 6.05 4.44 33.49%
DY 8.62 9.17 10.42 10.53 9.26 10.36 18.50 -39.98%
P/NAPS 1.11 1.06 0.94 0.96 1.00 1.21 1.25 -7.63%

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