[PANAMY] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -10.7%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 547,863 542,242 541,115 550,325 561,696 600,975 644,872 -10.28%
PBT 66,472 59,511 57,556 49,031 57,489 53,032 48,591 23.20%
Tax -11,225 -11,311 -10,967 -14,317 -18,616 -15,614 -13,036 -9.48%
NP 55,247 48,200 46,589 34,714 38,873 37,418 35,555 34.11%
-
NP to SH 55,247 48,200 46,589 34,714 38,873 37,418 35,555 34.11%
-
Tax Rate 16.89% 19.01% 19.05% 29.20% 32.38% 29.44% 26.83% -
Total Cost 492,616 494,042 494,526 515,611 522,823 563,557 609,317 -13.20%
-
Net Worth 588,588 632,211 620,739 618,333 603,107 654,409 487,368 13.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 60,619 60,619 60,619 60,921 60,921 60,921 60,921 -0.33%
Div Payout % 109.72% 125.77% 130.11% 175.49% 156.72% 162.81% 171.34% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 588,588 632,211 620,739 618,333 603,107 654,409 487,368 13.39%
NOSH 60,741 60,731 60,619 60,740 60,735 60,762 60,921 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.08% 8.89% 8.61% 6.31% 6.92% 6.23% 5.51% -
ROE 9.39% 7.62% 7.51% 5.61% 6.45% 5.72% 7.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 901.95 892.86 892.65 906.03 924.82 989.06 1,058.54 -10.11%
EPS 90.95 79.37 76.86 57.15 64.00 61.58 58.36 34.38%
DPS 100.00 100.00 100.00 100.00 100.00 100.00 100.00 0.00%
NAPS 9.69 10.41 10.24 10.18 9.93 10.77 8.00 13.61%
Adjusted Per Share Value based on latest NOSH - 60,740
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 888.31 879.19 877.37 892.30 910.74 974.42 1,045.60 -10.28%
EPS 89.58 78.15 75.54 56.29 63.03 60.67 57.65 34.11%
DPS 98.29 98.29 98.29 98.78 98.78 98.78 98.78 -0.33%
NAPS 9.5434 10.2507 10.0647 10.0257 9.7788 10.6106 7.9022 13.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 10.90 11.30 9.75 9.80 9.40 10.00 9.40 -
P/RPS 1.21 1.27 1.09 1.08 1.02 1.01 0.89 22.70%
P/EPS 11.98 14.24 12.69 17.15 14.69 16.24 16.11 -17.90%
EY 8.34 7.02 7.88 5.83 6.81 6.16 6.21 21.70%
DY 9.17 8.85 10.26 10.20 10.64 10.00 10.64 -9.42%
P/NAPS 1.12 1.09 0.95 0.96 0.95 0.93 1.18 -3.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 -
Price 11.20 11.60 10.90 9.60 9.50 10.80 9.65 -
P/RPS 1.24 1.30 1.22 1.06 1.03 1.09 0.91 22.88%
P/EPS 12.31 14.62 14.18 16.80 14.84 17.54 16.53 -17.82%
EY 8.12 6.84 7.05 5.95 6.74 5.70 6.05 21.65%
DY 8.93 8.62 9.17 10.42 10.53 9.26 10.36 -9.41%
P/NAPS 1.16 1.11 1.06 0.94 0.96 1.00 1.21 -2.77%

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