[PANAMY] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 14.62%
YoY- 42.12%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 578,126 562,490 552,435 547,863 542,242 541,115 550,325 3.34%
PBT 66,084 64,923 67,025 66,472 59,511 57,556 49,031 22.03%
Tax -11,863 -12,293 -13,470 -11,225 -11,311 -10,967 -14,317 -11.79%
NP 54,221 52,630 53,555 55,247 48,200 46,589 34,714 34.65%
-
NP to SH 54,221 52,630 53,555 55,247 48,200 46,589 34,714 34.65%
-
Tax Rate 17.95% 18.93% 20.10% 16.89% 19.01% 19.05% 29.20% -
Total Cost 523,905 509,860 498,880 492,616 494,042 494,526 515,611 1.07%
-
Net Worth 603,468 618,830 615,185 588,588 632,211 620,739 618,333 -1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 62,131 62,131 60,619 60,619 60,619 60,619 60,921 1.32%
Div Payout % 114.59% 118.05% 113.19% 109.72% 125.77% 130.11% 175.49% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 603,468 618,830 615,185 588,588 632,211 620,739 618,333 -1.61%
NOSH 59,455 62,131 62,077 60,741 60,731 60,619 60,740 -1.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.38% 9.36% 9.69% 10.08% 8.89% 8.61% 6.31% -
ROE 8.98% 8.50% 8.71% 9.39% 7.62% 7.51% 5.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 972.38 905.32 889.92 901.95 892.86 892.65 906.03 4.82%
EPS 91.20 84.71 86.27 90.95 79.37 76.86 57.15 36.59%
DPS 104.50 100.00 97.65 100.00 100.00 100.00 100.00 2.98%
NAPS 10.15 9.96 9.91 9.69 10.41 10.24 10.18 -0.19%
Adjusted Per Share Value based on latest NOSH - 60,741
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 951.71 925.97 909.42 901.89 892.64 890.79 905.95 3.34%
EPS 89.26 86.64 88.16 90.95 79.35 76.70 57.15 34.65%
DPS 102.28 102.28 99.79 99.79 99.79 99.79 100.29 1.31%
NAPS 9.9343 10.1872 10.1272 9.6894 10.4075 10.2186 10.179 -1.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.60 10.70 11.70 10.90 11.30 9.75 9.80 -
P/RPS 1.19 1.18 1.31 1.21 1.27 1.09 1.08 6.68%
P/EPS 12.72 12.63 13.56 11.98 14.24 12.69 17.15 -18.07%
EY 7.86 7.92 7.37 8.34 7.02 7.88 5.83 22.06%
DY 9.01 9.35 8.35 9.17 8.85 10.26 10.20 -7.94%
P/NAPS 1.14 1.07 1.18 1.12 1.09 0.95 0.96 12.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 -
Price 11.70 11.50 11.00 11.20 11.60 10.90 9.60 -
P/RPS 1.20 1.27 1.24 1.24 1.30 1.22 1.06 8.62%
P/EPS 12.83 13.58 12.75 12.31 14.62 14.18 16.80 -16.46%
EY 7.79 7.37 7.84 8.12 6.84 7.05 5.95 19.69%
DY 8.93 8.70 8.88 8.93 8.62 9.17 10.42 -9.78%
P/NAPS 1.15 1.15 1.11 1.16 1.11 1.06 0.94 14.40%

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