[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

21-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- 163.77%

YoY- 46.77%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	407,702	328,749	326,531	288,096	281,348	364,524	370,682	1.59%
YoY %	24.02%	0.68%	13.34%	2.40%	-22.82%	-1.66%	-	-
Horiz. %	109.99%	88.69%	88.09%	77.72%	75.90%	98.34%	100.00%	-
PBT	52,797	34,276	32,209	33,933	25,017	16,119	-177	-
YoY %	54.03%	6.42%	-5.08%	35.64%	55.20%	9,206.78%	-	-
Horiz. %	-29,828.81%	-19,364.97%	-18,197.18%	-19,171.19%	-14,133.90%	-9,106.78%	100.00%	-
Tax	-11,508	-6,784	-6,777	-6,765	-6,507	-927	-600	63.57%
YoY %	-69.63%	-0.10%	-0.18%	-3.96%	-601.94%	-54.50%	-	-
Horiz. %	1,918.00%	1,130.67%	1,129.50%	1,127.50%	1,084.50%	154.50%	100.00%	-
NP	41,289	27,492	25,432	27,168	18,510	15,192	-777	-
YoY %	50.19%	8.10%	-6.39%	46.77%	21.84%	2,055.21%	-	-
Horiz. %	-5,313.90%	-3,538.22%	-3,273.10%	-3,496.53%	-2,382.24%	-1,955.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,289	27,492	25,432	27,168	18,510	15,192	-777	-
YoY %	50.19%	8.10%	-6.39%	46.77%	21.84%	2,055.21%	-	-
Horiz. %	-5,313.90%	-3,538.22%	-3,273.10%	-3,496.53%	-2,382.24%	-1,955.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	19.79%	21.04%	19.94%	26.01%	5.75%	-	-
YoY %	10.16%	-5.94%	5.52%	-23.34%	352.35%	0.00%	-	-
Horiz. %	379.13%	344.17%	365.91%	346.78%	452.35%	100.00%	-	-
Total Cost	366,413	301,257	301,099	260,928	262,838	349,332	371,459	-0.22%
YoY %	21.63%	0.05%	15.40%	-0.73%	-24.76%	-5.96%	-	-
Horiz. %	98.64%	81.10%	81.06%	70.24%	70.76%	94.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,623	591,994	583,119	588,680	603,230	486,003	601,567	1.57%
YoY %	11.59%	1.52%	-0.94%	-2.41%	24.12%	-19.21%	-	-
Horiz. %	109.82%	98.41%	96.93%	97.86%	100.28%	80.79%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	9,107	9,163	9,082	-	-	-	-	-
YoY %	-0.61%	0.89%	0.00%	-	-	-	-	-
Horiz. %	100.28%	100.89%	100.00%	-	-	-	-	-
Div Payout %	22.06%	33.33%	35.71%	-	-	-	-	-
YoY %	-33.81%	-6.66%	0.00%	-	-	-	-	-
Horiz. %	61.78%	93.34%	100.00%	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	660,623	591,994	583,119	588,680	603,230	486,003	601,567	1.57%
YoY %	11.59%	1.52%	-0.94%	-2.41%	24.12%	-19.21%	-	-
Horiz. %	109.82%	98.41%	96.93%	97.86%	100.28%	80.79%	100.00%	-
NOSH	60,719	61,093	60,552	60,751	60,748	60,750	60,703	0.00%
YoY %	-0.61%	0.89%	-0.33%	0.00%	-0.00%	0.08%	-	-
Horiz. %	100.03%	100.64%	99.75%	100.08%	100.07%	100.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.13%	8.36%	7.79%	9.43%	6.58%	4.17%	-0.21%	-
YoY %	21.17%	7.32%	-17.39%	43.31%	57.79%	2,085.71%	-	-
Horiz. %	-4,823.81%	-3,980.95%	-3,709.52%	-4,490.48%	-3,133.33%	-1,985.71%	100.00%	-
ROE	6.25%	4.64%	4.36%	4.62%	3.07%	3.13%	-0.13%	-
YoY %	34.70%	6.42%	-5.63%	50.49%	-1.92%	2,507.69%	-	-
Horiz. %	-4,807.69%	-3,569.23%	-3,353.85%	-3,553.85%	-2,361.54%	-2,407.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	671.46	538.11	539.25	474.22	463.14	600.04	610.65	1.59%
YoY %	24.78%	-0.21%	13.71%	2.39%	-22.82%	-1.74%	-	-
Horiz. %	109.96%	88.12%	88.31%	77.66%	75.84%	98.26%	100.00%	-
EPS	68.00	45.00	42.00	44.72	30.47	25.01	-1.28	-
YoY %	51.11%	7.14%	-6.08%	46.77%	21.83%	2,053.91%	-	-
Horiz. %	-5,312.50%	-3,515.62%	-3,281.25%	-3,493.75%	-2,380.47%	-1,953.91%	100.00%	-
DPS	15.00	15.00	15.00	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%	100.00%	-	-	-	-	-
NAPS	10.88	9.69	9.63	9.69	9.93	8.00	9.91	1.56%
YoY %	12.28%	0.62%	-0.62%	-2.42%	24.12%	-19.27%	-	-
Horiz. %	109.79%	97.78%	97.17%	97.78%	100.20%	80.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,741
RPS	661.05	533.03	529.44	467.12	456.18	591.04	601.02	1.59%
YoY %	24.02%	0.68%	13.34%	2.40%	-22.82%	-1.66%	-	-
Horiz. %	109.99%	88.69%	88.09%	77.72%	75.90%	98.34%	100.00%	-
EPS	66.95	44.58	41.24	44.05	30.01	24.63	-1.26	-
YoY %	50.18%	8.10%	-6.38%	46.78%	21.84%	2,054.76%	-	-
Horiz. %	-5,313.49%	-3,538.10%	-3,273.02%	-3,496.03%	-2,381.75%	-1,954.76%	100.00%	-
DPS	14.77	14.86	14.73	0.00	0.00	0.00	0.00	-
YoY %	-0.61%	0.88%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.27%	100.88%	100.00%	-	-	-	-	-
NAPS	10.7114	9.5986	9.4547	9.5449	9.7808	7.8801	9.7538	1.57%
YoY %	11.59%	1.52%	-0.95%	-2.41%	24.12%	-19.21%	-	-
Horiz. %	109.82%	98.41%	96.93%	97.86%	100.28%	80.79%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	19.56	12.54	10.60	10.90	9.40	9.70	10.20	-
P/RPS	2.91	2.33	1.97	2.30	2.03	1.62	1.67	9.69%
YoY %	24.89%	18.27%	-14.35%	13.30%	25.31%	-2.99%	-	-
Horiz. %	174.25%	139.52%	117.96%	137.72%	121.56%	97.01%	100.00%	-
P/EPS	28.76	27.87	25.24	24.37	30.85	38.79	-796.88	-
YoY %	3.19%	10.42%	3.57%	-21.00%	-20.47%	104.87%	-	-
Horiz. %	-3.61%	-3.50%	-3.17%	-3.06%	-3.87%	-4.87%	100.00%	-
EY	3.48	3.59	3.96	4.10	3.24	2.58	-0.13	-
YoY %	-3.06%	-9.34%	-3.41%	26.54%	25.58%	2,084.62%	-	-
Horiz. %	-2,676.92%	-2,761.54%	-3,046.15%	-3,153.85%	-2,492.31%	-1,984.62%	100.00%	-
DY	0.77	1.20	1.42	0.00	0.00	0.00	0.00	-
YoY %	-35.83%	-15.49%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.23%	84.51%	100.00%	-	-	-	-	-
P/NAPS	1.80	1.29	1.10	1.12	0.95	1.21	1.03	9.74%
YoY %	39.53%	17.27%	-1.79%	17.89%	-21.49%	17.48%	-	-
Horiz. %	174.76%	125.24%	106.80%	108.74%	92.23%	117.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	19/11/09	10/11/08	21/11/07	22/11/06	18/11/05	08/11/04	-
Price	18.60	12.38	10.50	11.20	9.50	8.70	10.30	-
P/RPS	2.77	2.30	1.95	2.36	2.05	1.45	1.69	8.57%
YoY %	20.43%	17.95%	-17.37%	15.12%	41.38%	-14.20%	-	-
Horiz. %	163.91%	136.09%	115.38%	139.64%	121.30%	85.80%	100.00%	-
P/EPS	27.35	27.51	25.00	25.04	31.18	34.79	-804.69	-
YoY %	-0.58%	10.04%	-0.16%	-19.69%	-10.38%	104.32%	-	-
Horiz. %	-3.40%	-3.42%	-3.11%	-3.11%	-3.87%	-4.32%	100.00%	-
EY	3.66	3.63	4.00	3.99	3.21	2.87	-0.12	-
YoY %	0.83%	-9.25%	0.25%	24.30%	11.85%	2,491.67%	-	-
Horiz. %	-3,050.00%	-3,025.00%	-3,333.33%	-3,325.00%	-2,675.00%	-2,391.67%	100.00%	-
DY	0.81	1.21	1.43	0.00	0.00	0.00	0.00	-
YoY %	-33.06%	-15.38%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	56.64%	84.62%	100.00%	-	-	-	-	-
P/NAPS	1.71	1.28	1.09	1.16	0.96	1.09	1.04	8.63%
YoY %	33.59%	17.43%	-6.03%	20.83%	-11.93%	4.81%	-	-
Horiz. %	164.42%	123.08%	104.81%	111.54%	92.31%	104.81%	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