[PANAMY] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -11.57%
YoY- 18.54%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 822,164 623,724 626,440 563,896 559,388 734,976 768,512 1.13%
PBT 98,336 59,668 59,368 54,724 46,904 29,140 -64,588 -
Tax -21,168 -12,060 -11,804 -13,524 -12,148 -1,836 -400 93.70%
NP 77,168 47,608 47,564 41,200 34,756 27,304 -64,988 -
-
NP to SH 77,168 47,608 47,564 41,200 34,756 27,304 -64,988 -
-
Tax Rate 21.53% 20.21% 19.88% 24.71% 25.90% 6.30% - -
Total Cost 744,996 576,116 578,876 522,696 524,632 707,672 833,500 -1.85%
-
Net Worth 633,621 601,646 603,468 632,211 654,409 546,915 586,714 1.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 633,621 601,646 603,468 632,211 654,409 546,915 586,714 1.28%
NOSH 60,287 59,510 59,455 60,731 60,762 60,768 60,736 -0.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.39% 7.63% 7.59% 7.31% 6.21% 3.71% -8.46% -
ROE 12.18% 7.91% 7.88% 6.52% 5.31% 4.99% -11.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,363.74 1,048.10 1,053.64 928.51 920.62 1,209.47 1,265.32 1.25%
EPS 128.00 80.00 80.00 67.84 57.20 44.96 -107.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.51 10.11 10.15 10.41 10.77 9.00 9.66 1.41%
Adjusted Per Share Value based on latest NOSH - 60,731
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,333.06 1,011.31 1,015.71 914.30 906.99 1,191.69 1,246.07 1.13%
EPS 125.12 77.19 77.12 66.80 56.35 44.27 -105.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2736 9.7551 9.7846 10.2507 10.6106 8.8677 9.513 1.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 17.98 11.90 11.60 11.30 10.00 10.90 10.20 -
P/RPS 1.32 1.14 1.10 1.22 1.09 0.90 0.81 8.47%
P/EPS 14.05 14.87 14.50 16.66 17.48 24.26 -9.53 -
EY 7.12 6.72 6.90 6.00 5.72 4.12 -10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.18 1.14 1.09 0.93 1.21 1.06 8.29%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 19/08/09 21/08/08 22/08/07 23/08/06 24/08/05 24/08/04 -
Price 19.48 12.80 11.70 11.60 10.80 11.80 10.30 -
P/RPS 1.43 1.22 1.11 1.25 1.17 0.98 0.81 9.93%
P/EPS 15.22 16.00 14.63 17.10 18.88 26.26 -9.63 -
EY 6.57 6.25 6.84 5.85 5.30 3.81 -10.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.27 1.15 1.11 1.00 1.31 1.07 9.55%

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