[PANAMY] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 82.92%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 525,970 487,797 436,019 424,699 519,246 548,209 606,057 -2.33%
PBT 61,447 50,947 52,434 42,965 42,524 7,837 43,816 5.79%
Tax -11,950 -9,633 -11,609 -9,106 -7,825 -5,000 -7,659 7.68%
NP 49,497 41,314 40,825 33,859 34,699 2,837 36,157 5.36%
-
NP to SH 49,497 41,314 40,825 33,859 34,699 2,837 36,157 5.36%
-
Tax Rate 19.45% 18.91% 22.14% 21.19% 18.40% 63.80% 17.48% -
Total Cost 476,473 446,483 395,194 390,840 484,547 545,372 569,900 -2.93%
-
Net Worth 614,740 600,875 603,844 618,379 485,927 605,672 614,766 -0.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,166 - - - - 9,112 9,112 0.09%
Div Payout % 18.52% - - - - 321.20% 25.20% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 614,740 600,875 603,844 618,379 485,927 605,672 614,766 -0.00%
NOSH 61,107 60,755 60,932 60,744 60,740 60,749 60,747 0.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.41% 8.47% 9.36% 7.97% 6.68% 0.52% 5.97% -
ROE 8.05% 6.88% 6.76% 5.48% 7.14% 0.47% 5.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 860.73 802.88 715.57 699.16 854.85 902.41 997.66 -2.42%
EPS 81.00 68.00 67.00 55.74 57.12 4.67 59.52 5.26%
DPS 15.00 0.00 0.00 0.00 0.00 15.00 15.00 0.00%
NAPS 10.06 9.89 9.91 10.18 8.00 9.97 10.12 -0.09%
Adjusted Per Share Value based on latest NOSH - 60,740
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 852.81 790.92 706.96 688.61 841.91 888.87 982.66 -2.33%
EPS 80.25 66.99 66.19 54.90 56.26 4.60 58.63 5.36%
DPS 14.86 0.00 0.00 0.00 0.00 14.77 14.77 0.10%
NAPS 9.9674 9.7426 9.7907 10.0264 7.8788 9.8204 9.9678 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 12.52 10.40 11.70 9.80 9.70 10.50 10.80 -
P/RPS 1.45 1.30 1.64 1.40 1.13 1.16 1.08 5.02%
P/EPS 15.46 15.29 17.46 17.58 16.98 224.84 18.15 -2.63%
EY 6.47 6.54 5.73 5.69 5.89 0.44 5.51 2.71%
DY 1.20 0.00 0.00 0.00 0.00 1.43 1.39 -2.41%
P/NAPS 1.24 1.05 1.18 0.96 1.21 1.05 1.07 2.48%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 27/02/08 28/02/07 22/02/06 23/02/05 19/02/04 -
Price 12.80 10.40 11.00 9.60 10.00 10.30 10.50 -
P/RPS 1.49 1.30 1.54 1.37 1.17 1.14 1.05 6.00%
P/EPS 15.80 15.29 16.42 17.22 17.51 220.56 17.64 -1.81%
EY 6.33 6.54 6.09 5.81 5.71 0.45 5.67 1.85%
DY 1.17 0.00 0.00 0.00 0.00 1.46 1.43 -3.28%
P/NAPS 1.27 1.05 1.11 0.94 1.25 1.03 1.04 3.38%

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