[PANAMY] QoQ TTM Result on 31-Mar-2008 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- -1.73%

YoY- 12.97%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	614,267	600,925	578,126	562,490	552,435	547,863	542,242	8.62%
YoY %	2.22%	3.94%	2.78%	1.82%	0.83%	1.04%	-	-
Horiz. %	113.28%	110.82%	106.62%	103.73%	101.88%	101.04%	100.00%	-
PBT	63,436	63,199	66,084	64,923	67,025	66,472	59,511	4.32%
YoY %	0.38%	-4.37%	1.79%	-3.14%	0.83%	11.70%	-	-
Horiz. %	106.60%	106.20%	111.05%	109.09%	112.63%	111.70%	100.00%	-
Tax	-10,317	-12,305	-11,863	-12,293	-13,470	-11,225	-11,311	-5.92%
YoY %	16.16%	-3.73%	3.50%	8.74%	-20.00%	0.76%	-	-
Horiz. %	91.21%	108.79%	104.88%	108.68%	119.09%	99.24%	100.00%	-
NP	53,119	50,894	54,221	52,630	53,555	55,247	48,200	6.66%
YoY %	4.37%	-6.14%	3.02%	-1.73%	-3.06%	14.62%	-	-
Horiz. %	110.21%	105.59%	112.49%	109.19%	111.11%	114.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,119	50,894	54,221	52,630	53,555	55,247	48,200	6.66%
YoY %	4.37%	-6.14%	3.02%	-1.73%	-3.06%	14.62%	-	-
Horiz. %	110.21%	105.59%	112.49%	109.19%	111.11%	114.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.26%	19.47%	17.95%	18.93%	20.10%	16.89%	19.01%	-
YoY %	-16.49%	8.47%	-5.18%	-5.82%	19.01%	-11.15%	-	-
Horiz. %	85.53%	102.42%	94.42%	99.58%	105.73%	88.85%	100.00%	-
Total Cost	561,148	550,031	523,905	509,860	498,880	492,616	494,042	8.81%
YoY %	2.02%	4.99%	2.75%	2.20%	1.27%	-0.29%	-	-
Horiz. %	113.58%	111.33%	106.04%	103.20%	100.98%	99.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	604,126	592,726	603,468	618,830	615,185	588,588	632,211	-2.97%
YoY %	1.92%	-1.78%	-2.48%	0.59%	4.52%	-6.90%	-	-
Horiz. %	95.56%	93.75%	95.45%	97.88%	97.31%	93.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	71,364	71,364	62,131	62,131	60,619	60,619	60,619	11.43%
YoY %	0.00%	14.86%	0.00%	2.49%	0.00%	0.00%	-	-
Horiz. %	117.73%	117.73%	102.49%	102.49%	100.00%	100.00%	100.00%	-
Div Payout %	134.35%	140.22%	114.59%	118.05%	113.19%	109.72%	125.77%	-
YoY %	-4.19%	22.37%	-2.93%	4.29%	3.16%	-12.76%	-	-
Horiz. %	106.82%	111.49%	91.11%	93.86%	90.00%	87.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	604,126	592,726	603,468	618,830	615,185	588,588	632,211	-2.97%
YoY %	1.92%	-1.78%	-2.48%	0.59%	4.52%	-6.90%	-	-
Horiz. %	95.56%	93.75%	95.45%	97.88%	97.31%	93.10%	100.00%	-
NOSH	61,084	61,550	59,455	62,131	62,077	60,741	60,731	0.38%
YoY %	-0.76%	3.52%	-4.31%	0.09%	2.20%	0.02%	-	-
Horiz. %	100.58%	101.35%	97.90%	102.31%	102.22%	100.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.65%	8.47%	9.38%	9.36%	9.69%	10.08%	8.89%	-
YoY %	2.13%	-9.70%	0.21%	-3.41%	-3.87%	13.39%	-	-
Horiz. %	97.30%	95.28%	105.51%	105.29%	109.00%	113.39%	100.00%	-
ROE	8.79%	8.59%	8.98%	8.50%	8.71%	9.39%	7.62%	-
YoY %	2.33%	-4.34%	5.65%	-2.41%	-7.24%	23.23%	-	-
Horiz. %	115.35%	112.73%	117.85%	111.55%	114.30%	123.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,005.60	976.32	972.38	905.32	889.92	901.95	892.86	8.21%
YoY %	3.00%	0.41%	7.41%	1.73%	-1.33%	1.02%	-	-
Horiz. %	112.63%	109.35%	108.91%	101.40%	99.67%	101.02%	100.00%	-
EPS	86.96	82.69	91.20	84.71	86.27	90.95	79.37	6.24%
YoY %	5.16%	-9.33%	7.66%	-1.81%	-5.15%	14.59%	-	-
Horiz. %	109.56%	104.18%	114.90%	106.73%	108.69%	114.59%	100.00%	-
DPS	116.83	115.94	104.50	100.00	97.65	100.00	100.00	10.87%
YoY %	0.77%	10.95%	4.50%	2.41%	-2.35%	0.00%	-	-
Horiz. %	116.83%	115.94%	104.50%	100.00%	97.65%	100.00%	100.00%	-
NAPS	9.89	9.63	10.15	9.96	9.91	9.69	10.41	-3.34%
YoY %	2.70%	-5.12%	1.91%	0.50%	2.27%	-6.92%	-	-
Horiz. %	95.00%	92.51%	97.50%	95.68%	95.20%	93.08%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 62,131
RPS	995.97	974.34	937.37	912.02	895.72	888.31	879.19	8.62%
YoY %	2.22%	3.94%	2.78%	1.82%	0.83%	1.04%	-	-
Horiz. %	113.28%	110.82%	106.62%	103.73%	101.88%	101.04%	100.00%	-
EPS	86.13	82.52	87.91	85.33	86.83	89.58	78.15	6.66%
YoY %	4.37%	-6.13%	3.02%	-1.73%	-3.07%	14.63%	-	-
Horiz. %	110.21%	105.59%	112.49%	109.19%	111.11%	114.63%	100.00%	-
DPS	115.71	115.71	100.74	100.74	98.29	98.29	98.29	11.43%
YoY %	0.00%	14.86%	0.00%	2.49%	0.00%	0.00%	-	-
Horiz. %	117.72%	117.72%	102.49%	102.49%	100.00%	100.00%	100.00%	-
NAPS	9.7953	9.6105	9.7846	10.0337	9.9746	9.5434	10.2507	-2.97%
YoY %	1.92%	-1.78%	-2.48%	0.59%	4.52%	-6.90%	-	-
Horiz. %	95.56%	93.75%	95.45%	97.88%	97.31%	93.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	10.40	10.60	11.60	10.70	11.70	10.90	11.30	-
P/RPS	1.03	1.09	1.19	1.18	1.31	1.21	1.27	-12.97%
YoY %	-5.50%	-8.40%	0.85%	-9.92%	8.26%	-4.72%	-	-
Horiz. %	81.10%	85.83%	93.70%	92.91%	103.15%	95.28%	100.00%	-
P/EPS	11.96	12.82	12.72	12.63	13.56	11.98	14.24	-10.93%
YoY %	-6.71%	0.79%	0.71%	-6.86%	13.19%	-15.87%	-	-
Horiz. %	83.99%	90.03%	89.33%	88.69%	95.22%	84.13%	100.00%	-
EY	8.36	7.80	7.86	7.92	7.37	8.34	7.02	12.29%
YoY %	7.18%	-0.76%	-0.76%	7.46%	-11.63%	18.80%	-	-
Horiz. %	119.09%	111.11%	111.97%	112.82%	104.99%	118.80%	100.00%	-
DY	11.23	10.94	9.01	9.35	8.35	9.17	8.85	17.12%
YoY %	2.65%	21.42%	-3.64%	11.98%	-8.94%	3.62%	-	-
Horiz. %	126.89%	123.62%	101.81%	105.65%	94.35%	103.62%	100.00%	-
P/NAPS	1.05	1.10	1.14	1.07	1.18	1.12	1.09	-2.45%
YoY %	-4.55%	-3.51%	6.54%	-9.32%	5.36%	2.75%	-	-
Horiz. %	96.33%	100.92%	104.59%	98.17%	108.26%	102.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	10/11/08	21/08/08	28/05/08	27/02/08	21/11/07	22/08/07	-
Price	10.40	10.50	11.70	11.50	11.00	11.20	11.60	-
P/RPS	1.03	1.08	1.20	1.27	1.24	1.24	1.30	-14.31%
YoY %	-4.63%	-10.00%	-5.51%	2.42%	0.00%	-4.62%	-	-
Horiz. %	79.23%	83.08%	92.31%	97.69%	95.38%	95.38%	100.00%	-
P/EPS	11.96	12.70	12.83	13.58	12.75	12.31	14.62	-12.47%
YoY %	-5.83%	-1.01%	-5.52%	6.51%	3.57%	-15.80%	-	-
Horiz. %	81.81%	86.87%	87.76%	92.89%	87.21%	84.20%	100.00%	-
EY	8.36	7.87	7.79	7.37	7.84	8.12	6.84	14.24%
YoY %	6.23%	1.03%	5.70%	-5.99%	-3.45%	18.71%	-	-
Horiz. %	122.22%	115.06%	113.89%	107.75%	114.62%	118.71%	100.00%	-
DY	11.23	11.04	8.93	8.70	8.88	8.93	8.62	19.18%
YoY %	1.72%	23.63%	2.64%	-2.03%	-0.56%	3.60%	-	-
Horiz. %	130.28%	128.07%	103.60%	100.93%	103.02%	103.60%	100.00%	-
P/NAPS	1.05	1.09	1.15	1.15	1.11	1.16	1.11	-3.62%
YoY %	-3.67%	-5.22%	0.00%	3.60%	-4.31%	4.50%	-	-
Horiz. %	94.59%	98.20%	103.60%	103.60%	100.00%	104.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos