[PANAMY] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 0.18%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 814,664 701,293 650,396 581,358 566,265 692,328 730,945 1.82%
PBT 114,616 81,929 67,929 69,912 57,286 56,698 10,449 49.03%
Tax -23,948 -15,933 -12,844 -15,478 -12,141 -10,433 -6,666 23.74%
NP 90,668 65,996 55,085 54,433 45,145 46,265 3,782 69.76%
-
NP to SH 90,668 65,996 55,085 54,433 45,145 46,265 3,782 69.76%
-
Tax Rate 20.89% 19.45% 18.91% 22.14% 21.19% 18.40% 63.80% -
Total Cost 723,996 635,297 595,310 526,925 521,120 646,062 727,162 -0.07%
-
Net Worth 639,330 614,740 600,875 603,844 618,379 485,926 605,672 0.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,143 12,221 - - - - 12,149 -0.00%
Div Payout % 13.39% 18.52% - - - - 321.20% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 639,330 614,740 600,875 603,844 618,379 485,926 605,672 0.90%
NOSH 60,715 61,107 60,755 60,932 60,744 60,740 60,749 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.13% 9.41% 8.47% 9.36% 7.97% 6.68% 0.52% -
ROE 14.18% 10.74% 9.17% 9.01% 7.30% 9.52% 0.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,341.78 1,147.64 1,070.51 954.10 932.21 1,139.81 1,203.21 1.83%
EPS 149.33 108.00 90.67 89.33 74.32 76.16 6.23 69.76%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 20.00 0.00%
NAPS 10.53 10.06 9.89 9.91 10.18 8.00 9.97 0.91%
Adjusted Per Share Value based on latest NOSH - 62,077
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,320.90 1,137.08 1,054.55 942.62 918.14 1,122.54 1,185.16 1.82%
EPS 147.01 107.01 89.32 88.26 73.20 75.01 6.13 69.77%
DPS 19.69 19.82 0.00 0.00 0.00 0.00 19.70 -0.00%
NAPS 10.3661 9.9674 9.7426 9.7907 10.0264 7.8788 9.8204 0.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 18.50 12.52 10.40 11.70 9.80 9.70 10.50 -
P/RPS 1.38 1.09 0.97 1.23 1.05 0.85 0.87 7.98%
P/EPS 12.39 11.59 11.47 13.10 13.19 12.73 168.63 -35.26%
EY 8.07 8.63 8.72 7.64 7.58 7.85 0.59 54.61%
DY 1.08 1.60 0.00 0.00 0.00 0.00 1.90 -8.98%
P/NAPS 1.76 1.24 1.05 1.18 0.96 1.21 1.05 8.98%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/11 24/02/10 19/02/09 27/02/08 28/02/07 22/02/06 23/02/05 -
Price 18.10 12.80 10.40 11.00 9.60 10.00 10.30 -
P/RPS 1.35 1.12 0.97 1.15 1.03 0.88 0.86 7.80%
P/EPS 12.12 11.85 11.47 12.31 12.92 13.13 165.42 -35.29%
EY 8.25 8.44 8.72 8.12 7.74 7.62 0.60 54.74%
DY 1.10 1.56 0.00 0.00 0.00 0.00 1.94 -9.01%
P/NAPS 1.72 1.27 1.05 1.11 0.94 1.25 1.03 8.91%

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