[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- 113.03%

YoY- 21.84%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	328,749	326,531	288,096	281,348	364,524	370,682	399,148	-3.17%
YoY %	0.68%	13.34%	2.40%	-22.82%	-1.66%	-7.13%	-	-
Horiz. %	82.36%	81.81%	72.18%	70.49%	91.33%	92.87%	100.00%	-
PBT	34,276	32,209	33,933	25,017	16,119	-177	28,983	2.83%
YoY %	6.42%	-5.08%	35.64%	55.20%	9,206.78%	-100.61%	-	-
Horiz. %	118.26%	111.13%	117.08%	86.32%	55.62%	-0.61%	100.00%	-
Tax	-6,784	-6,777	-6,765	-6,507	-927	-600	-5,662	3.05%
YoY %	-0.10%	-0.18%	-3.96%	-601.94%	-54.50%	89.40%	-	-
Horiz. %	119.82%	119.69%	119.48%	114.92%	16.37%	10.60%	100.00%	-
NP	27,492	25,432	27,168	18,510	15,192	-777	23,321	2.77%
YoY %	8.10%	-6.39%	46.77%	21.84%	2,055.21%	-103.33%	-	-
Horiz. %	117.89%	109.05%	116.50%	79.37%	65.14%	-3.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,492	25,432	27,168	18,510	15,192	-777	23,321	2.77%
YoY %	8.10%	-6.39%	46.77%	21.84%	2,055.21%	-103.33%	-	-
Horiz. %	117.89%	109.05%	116.50%	79.37%	65.14%	-3.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.79%	21.04%	19.94%	26.01%	5.75%	-	19.54%	-
YoY %	-5.94%	5.52%	-23.34%	352.35%	0.00%	-	-	-
Horiz. %	101.28%	107.68%	102.05%	133.11%	29.43%	-	100.00%	-
Total Cost	301,257	301,099	260,928	262,838	349,332	371,459	375,827	-3.61%
YoY %	0.05%	15.40%	-0.73%	-24.76%	-5.96%	-1.16%	-	-
Horiz. %	80.16%	80.12%	69.43%	69.94%	92.95%	98.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,994	583,119	588,680	603,230	486,003	601,567	602,008	-0.27%
YoY %	1.52%	-0.94%	-2.41%	24.12%	-19.21%	-0.07%	-	-
Horiz. %	98.34%	96.86%	97.79%	100.20%	80.73%	99.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	9,163	9,082	-	-	-	-	-	-
YoY %	0.89%	0.00%	-	-	-	-	-	-
Horiz. %	100.89%	100.00%	-	-	-	-	-	-
Div Payout %	33.33%	35.71%	-	-	-	-	-	-
YoY %	-6.66%	0.00%	-	-	-	-	-	-
Horiz. %	93.34%	100.00%	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	591,994	583,119	588,680	603,230	486,003	601,567	602,008	-0.27%
YoY %	1.52%	-0.94%	-2.41%	24.12%	-19.21%	-0.07%	-	-
Horiz. %	98.34%	96.86%	97.79%	100.20%	80.73%	99.93%	100.00%	-
NOSH	61,093	60,552	60,751	60,748	60,750	60,703	60,747	0.09%
YoY %	0.89%	-0.33%	0.00%	-0.00%	0.08%	-0.07%	-	-
Horiz. %	100.57%	99.68%	100.01%	100.00%	100.00%	99.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.36%	7.79%	9.43%	6.58%	4.17%	-0.21%	5.84%	-
YoY %	7.32%	-17.39%	43.31%	57.79%	2,085.71%	-103.60%	-	-
Horiz. %	143.15%	133.39%	161.47%	112.67%	71.40%	-3.60%	100.00%	-
ROE	4.64%	4.36%	4.62%	3.07%	3.13%	-0.13%	3.87%	-
YoY %	6.42%	-5.63%	50.49%	-1.92%	2,507.69%	-103.36%	-	-
Horiz. %	119.90%	112.66%	119.38%	79.33%	80.88%	-3.36%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	538.11	539.25	474.22	463.14	600.04	610.65	657.06	-3.27%
YoY %	-0.21%	13.71%	2.39%	-22.82%	-1.74%	-7.06%	-	-
Horiz. %	81.90%	82.07%	72.17%	70.49%	91.32%	92.94%	100.00%	-
EPS	45.00	42.00	44.72	30.47	25.01	-1.28	38.39	2.68%
YoY %	7.14%	-6.08%	46.77%	21.83%	2,053.91%	-103.33%	-	-
Horiz. %	117.22%	109.40%	116.49%	79.37%	65.15%	-3.33%	100.00%	-
DPS	15.00	15.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	-	-	-	-	-
NAPS	9.69	9.63	9.69	9.93	8.00	9.91	9.91	-0.37%
YoY %	0.62%	-0.62%	-2.42%	24.12%	-19.27%	0.00%	-	-
Horiz. %	97.78%	97.17%	97.78%	100.20%	80.73%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,735
RPS	533.03	529.44	467.12	456.18	591.04	601.02	647.18	-3.17%
YoY %	0.68%	13.34%	2.40%	-22.82%	-1.66%	-7.13%	-	-
Horiz. %	82.36%	81.81%	72.18%	70.49%	91.33%	92.87%	100.00%	-
EPS	44.58	41.24	44.05	30.01	24.63	-1.26	37.81	2.78%
YoY %	8.10%	-6.38%	46.78%	21.84%	2,054.76%	-103.33%	-	-
Horiz. %	117.91%	109.07%	116.50%	79.37%	65.14%	-3.33%	100.00%	-
DPS	14.86	14.73	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.88%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.88%	100.00%	-	-	-	-	-	-
NAPS	9.5986	9.4547	9.5449	9.7808	7.8801	9.7538	9.761	-0.27%
YoY %	1.52%	-0.95%	-2.41%	24.12%	-19.21%	-0.07%	-	-
Horiz. %	98.34%	96.86%	97.79%	100.20%	80.73%	99.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	12.54	10.60	10.90	9.40	9.70	10.20	10.60	-
P/RPS	2.33	1.97	2.30	2.03	1.62	1.67	1.61	6.34%
YoY %	18.27%	-14.35%	13.30%	25.31%	-2.99%	3.73%	-	-
Horiz. %	144.72%	122.36%	142.86%	126.09%	100.62%	103.73%	100.00%	-
P/EPS	27.87	25.24	24.37	30.85	38.79	-796.88	27.61	0.15%
YoY %	10.42%	3.57%	-21.00%	-20.47%	104.87%	-2,986.20%	-	-
Horiz. %	100.94%	91.42%	88.27%	111.73%	140.49%	-2,886.20%	100.00%	-
EY	3.59	3.96	4.10	3.24	2.58	-0.13	3.62	-0.13%
YoY %	-9.34%	-3.41%	26.54%	25.58%	2,084.62%	-103.59%	-	-
Horiz. %	99.17%	109.39%	113.26%	89.50%	71.27%	-3.59%	100.00%	-
DY	1.20	1.42	0.00	0.00	0.00	0.00	0.00	-
YoY %	-15.49%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.51%	100.00%	-	-	-	-	-	-
P/NAPS	1.29	1.10	1.12	0.95	1.21	1.03	1.07	3.16%
YoY %	17.27%	-1.79%	17.89%	-21.49%	17.48%	-3.74%	-	-
Horiz. %	120.56%	102.80%	104.67%	88.79%	113.08%	96.26%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	10/11/08	21/11/07	22/11/06	18/11/05	08/11/04	13/11/03	-
Price	12.38	10.50	11.20	9.50	8.70	10.30	10.50	-
P/RPS	2.30	1.95	2.36	2.05	1.45	1.69	1.60	6.22%
YoY %	17.95%	-17.37%	15.12%	41.38%	-14.20%	5.62%	-	-
Horiz. %	143.75%	121.88%	147.50%	128.12%	90.62%	105.62%	100.00%	-
P/EPS	27.51	25.00	25.04	31.18	34.79	-804.69	27.35	0.09%
YoY %	10.04%	-0.16%	-19.69%	-10.38%	104.32%	-3,042.19%	-	-
Horiz. %	100.59%	91.41%	91.55%	114.00%	127.20%	-2,942.19%	100.00%	-
EY	3.63	4.00	3.99	3.21	2.87	-0.12	3.66	-0.13%
YoY %	-9.25%	0.25%	24.30%	11.85%	2,491.67%	-103.28%	-	-
Horiz. %	99.18%	109.29%	109.02%	87.70%	78.42%	-3.28%	100.00%	-
DY	1.21	1.43	0.00	0.00	0.00	0.00	0.00	-
YoY %	-15.38%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.62%	100.00%	-	-	-	-	-	-
P/NAPS	1.28	1.09	1.16	0.96	1.09	1.04	1.06	3.19%
YoY %	17.43%	-6.03%	20.83%	-11.93%	4.81%	-1.89%	-	-
Horiz. %	120.75%	102.83%	109.43%	90.57%	102.83%	98.11%	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