[PANAMY] YoY Cumulative 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- 50.27%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 610,998 525,970 487,797 436,019 424,699 519,246 548,209 1.82%
PBT 85,962 61,447 50,947 52,434 42,965 42,524 7,837 49.03%
Tax -17,961 -11,950 -9,633 -11,609 -9,106 -7,825 -5,000 23.74%
NP 68,001 49,497 41,314 40,825 33,859 34,699 2,837 69.76%
-
NP to SH 68,001 49,497 41,314 40,825 33,859 34,699 2,837 69.76%
-
Tax Rate 20.89% 19.45% 18.91% 22.14% 21.19% 18.40% 63.80% -
Total Cost 542,997 476,473 446,483 395,194 390,840 484,547 545,372 -0.07%
-
Net Worth 639,330 614,740 600,875 603,844 618,379 485,927 605,672 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 9,107 9,166 - - - - 9,112 -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 639,330 614,740 600,875 603,844 618,379 485,927 605,672 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 10.64% 8.05% 6.88% 6.76% 5.48% 7.14% 0.47% -
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 1,006.33 860.73 802.88 715.57 699.16 854.85 902.41 1.83%
EPS 112.00 81.00 68.00 67.00 55.74 57.12 4.67 69.77%
DPS 15.00 15.00 0.00 0.00 0.00 0.00 15.00 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 1,005.83 865.85 803.01 717.78 699.14 854.79 902.46 1.82%
EPS 111.94 81.48 68.01 67.21 55.74 57.12 4.67 69.76%
DPS 14.99 15.09 0.00 0.00 0.00 0.00 15.00 -0.01%
NAPS 10.5247 10.1199 9.8916 9.9405 10.1798 7.9994 9.9706 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 1.84 1.45 1.30 1.64 1.40 1.13 1.16 7.98%
P/EPS 16.52 15.46 15.29 17.46 17.58 16.98 224.84 -35.26%
EY 6.05 6.47 6.54 5.73 5.69 5.89 0.44 54.74%
DY 0.81 1.20 0.00 0.00 0.00 0.00 1.43 -9.03%
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 1.80 1.49 1.30 1.54 1.37 1.17 1.14 7.90%
P/EPS 16.16 15.80 15.29 16.42 17.22 17.51 220.56 -35.29%
EY 6.19 6.33 6.54 6.09 5.81 5.71 0.45 54.76%
DY 0.83 1.17 0.00 0.00 0.00 0.00 1.46 -8.97%
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