[PANAMY] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 28.92%

YoY- 12.97%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	761,407	679,764	600,868	562,490	541,115	644,872	702,208	1.35%
YoY %	12.01%	13.13%	6.82%	3.95%	-16.09%	-8.17%	-	-
Horiz. %	108.43%	96.80%	85.57%	80.10%	77.06%	91.83%	100.00%	-
PBT	101,806	79,318	60,818	64,923	57,556	48,590	-42,657	-
YoY %	28.35%	30.42%	-6.32%	12.80%	18.45%	213.91%	-	-
Horiz. %	-238.66%	-185.94%	-142.57%	-152.20%	-134.93%	-113.91%	100.00%	-
Tax	-19,127	-14,469	-11,042	-12,293	-10,967	-13,036	37,783	-
YoY %	-32.19%	-31.04%	10.18%	-12.09%	15.87%	-134.50%	-	-
Horiz. %	-50.62%	-38.30%	-29.22%	-32.54%	-29.03%	-34.50%	100.00%	-
NP	82,679	64,849	49,776	52,630	46,589	35,554	-4,874	-
YoY %	27.49%	30.28%	-5.42%	12.97%	31.04%	829.46%	-	-
Horiz. %	-1,696.33%	-1,330.51%	-1,021.26%	-1,079.81%	-955.87%	-729.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,679	64,849	49,776	52,630	46,589	35,554	-4,874	-
YoY %	27.49%	30.28%	-5.42%	12.97%	31.04%	829.46%	-	-
Horiz. %	-1,696.33%	-1,330.51%	-1,021.26%	-1,079.81%	-955.87%	-729.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.79%	18.24%	18.16%	18.93%	19.05%	26.83%	-	-
YoY %	3.02%	0.44%	-4.07%	-0.63%	-29.00%	0.00%	-	-
Horiz. %	70.03%	67.98%	67.69%	70.56%	71.00%	100.00%	-	-
Total Cost	678,728	614,915	551,092	509,860	494,526	609,318	707,082	-0.67%
YoY %	10.38%	11.58%	8.09%	3.10%	-18.84%	-13.83%	-	-
Horiz. %	95.99%	86.97%	77.94%	72.11%	69.94%	86.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,057	618,186	602,168	602,522	619,573	645,702	591,929	1.52%
YoY %	4.83%	2.66%	-0.06%	-2.75%	-4.05%	9.08%	-	-
Horiz. %	109.48%	104.44%	101.73%	101.79%	104.67%	109.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	88,150	72,727	63,737	69,568	69,580	69,854	121,546	-5.21%
YoY %	21.21%	14.10%	-8.38%	-0.02%	-0.39%	-42.53%	-	-
Horiz. %	72.52%	59.83%	52.44%	57.24%	57.25%	57.47%	100.00%	-
Div Payout %	106.62%	112.15%	128.05%	132.18%	149.35%	196.48%	0.00%	-
YoY %	-4.93%	-12.42%	-3.12%	-11.50%	-23.99%	0.00%	-	-
Horiz. %	54.27%	57.08%	65.17%	67.27%	76.01%	100.00%	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	648,057	618,186	602,168	602,522	619,573	645,702	591,929	1.52%
YoY %	4.83%	2.66%	-0.06%	-2.75%	-4.05%	9.08%	-	-
Horiz. %	109.48%	104.44%	101.73%	101.79%	104.67%	109.08%	100.00%	-
NOSH	60,793	60,606	60,702	60,494	60,505	60,743	60,773	0.00%
YoY %	0.31%	-0.16%	0.34%	-0.02%	-0.39%	-0.05%	-	-
Horiz. %	100.03%	99.73%	99.88%	99.54%	99.56%	99.95%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	10.86%	9.54%	8.28%	9.36%	8.61%	5.51%	-0.69%	-
YoY %	13.84%	15.22%	-11.54%	8.71%	56.26%	898.55%	-	-
Horiz. %	-1,573.91%	-1,382.61%	-1,200.00%	-1,356.52%	-1,247.83%	-798.55%	100.00%	-
ROE	12.76%	10.49%	8.27%	8.73%	7.52%	5.51%	-0.82%	-
YoY %	21.64%	26.84%	-5.27%	16.09%	36.48%	771.95%	-	-
Horiz. %	-1,556.10%	-1,279.27%	-1,008.54%	-1,064.63%	-917.07%	-671.95%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	1,252.45	1,121.60	989.86	929.82	894.33	1,061.63	1,155.46	1.35%
YoY %	11.67%	13.31%	6.46%	3.97%	-15.76%	-8.12%	-	-
Horiz. %	108.39%	97.07%	85.67%	80.47%	77.40%	91.88%	100.00%	-
EPS	136.00	107.00	82.00	87.00	77.00	59.00	-8.02	-
YoY %	27.10%	30.49%	-5.75%	12.99%	30.51%	835.66%	-	-
Horiz. %	-1,695.76%	-1,334.16%	-1,022.44%	-1,084.79%	-960.10%	-735.66%	100.00%	-
DPS	145.00	120.00	105.00	115.00	115.00	115.00	200.00	-5.21%
YoY %	20.83%	14.29%	-8.70%	0.00%	0.00%	-42.50%	-	-
Horiz. %	72.50%	60.00%	52.50%	57.50%	57.50%	57.50%	100.00%	-
NAPS	10.66	10.20	9.92	9.96	10.24	10.63	9.74	1.51%
YoY %	4.51%	2.82%	-0.40%	-2.73%	-3.67%	9.14%	-	-
Horiz. %	109.45%	104.72%	101.85%	102.26%	105.13%	109.14%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 62,131
RPS	1,253.43	1,119.03	989.15	925.97	890.79	1,061.59	1,155.98	1.35%
YoY %	12.01%	13.13%	6.82%	3.95%	-16.09%	-8.17%	-	-
Horiz. %	108.43%	96.80%	85.57%	80.10%	77.06%	91.83%	100.00%	-
EPS	136.11	106.75	81.94	86.64	76.70	58.53	-8.02	-
YoY %	27.50%	30.28%	-5.42%	12.96%	31.04%	829.80%	-	-
Horiz. %	-1,697.13%	-1,331.05%	-1,021.70%	-1,080.30%	-956.36%	-729.80%	100.00%	-
DPS	145.11	119.72	104.93	114.52	114.54	115.00	200.09	-5.21%
YoY %	21.21%	14.10%	-8.37%	-0.02%	-0.40%	-42.53%	-	-
Horiz. %	72.52%	59.83%	52.44%	57.23%	57.24%	57.47%	100.00%	-
NAPS	10.6684	10.1766	9.9129	9.9188	10.1994	10.6296	9.7444	1.52%
YoY %	4.83%	2.66%	-0.06%	-2.75%	-4.05%	9.08%	-	-
Horiz. %	109.48%	104.44%	101.73%	101.79%	104.67%	109.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	21.50	14.60	10.50	10.70	9.75	9.40	10.20	-
P/RPS	1.72	1.30	1.06	1.15	1.09	0.89	0.88	11.81%
YoY %	32.31%	22.64%	-7.83%	5.50%	22.47%	1.14%	-	-
Horiz. %	195.45%	147.73%	120.45%	130.68%	123.86%	101.14%	100.00%	-
P/EPS	15.81	13.64	12.80	12.30	12.66	16.06	-127.18	-
YoY %	15.91%	6.56%	4.07%	-2.84%	-21.17%	112.63%	-	-
Horiz. %	-12.43%	-10.72%	-10.06%	-9.67%	-9.95%	-12.63%	100.00%	-
EY	6.33	7.33	7.81	8.13	7.90	6.23	-0.79	-
YoY %	-13.64%	-6.15%	-3.94%	2.91%	26.81%	888.61%	-	-
Horiz. %	-801.27%	-927.85%	-988.61%	-1,029.11%	-1,000.00%	-788.61%	100.00%	-
DY	6.74	8.22	10.00	10.75	11.79	12.23	19.61	-16.29%
YoY %	-18.00%	-17.80%	-6.98%	-8.82%	-3.60%	-37.63%	-	-
Horiz. %	34.37%	41.92%	50.99%	54.82%	60.12%	62.37%	100.00%	-
P/NAPS	2.02	1.43	1.06	1.07	0.95	0.88	1.05	11.51%
YoY %	41.26%	34.91%	-0.93%	12.63%	7.95%	-16.19%	-	-
Horiz. %	192.38%	136.19%	100.95%	101.90%	90.48%	83.81%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	20/05/10	27/05/09	28/05/08	21/05/07	22/05/06	18/05/05	-
Price	23.50	16.74	11.20	11.50	10.90	9.65	9.90	-
P/RPS	1.88	1.49	1.13	1.24	1.22	0.91	0.86	13.91%
YoY %	26.17%	31.86%	-8.87%	1.64%	34.07%	5.81%	-	-
Horiz. %	218.60%	173.26%	131.40%	144.19%	141.86%	105.81%	100.00%	-
P/EPS	17.28	15.64	13.66	13.22	14.16	16.49	-123.44	-
YoY %	10.49%	14.49%	3.33%	-6.64%	-14.13%	113.36%	-	-
Horiz. %	-14.00%	-12.67%	-11.07%	-10.71%	-11.47%	-13.36%	100.00%	-
EY	5.79	6.39	7.32	7.57	7.06	6.07	-0.81	-
YoY %	-9.39%	-12.70%	-3.30%	7.22%	16.31%	849.38%	-	-
Horiz. %	-714.81%	-788.89%	-903.70%	-934.57%	-871.60%	-749.38%	100.00%	-
DY	6.17	7.17	9.38	10.00	10.55	11.92	20.20	-17.92%
YoY %	-13.95%	-23.56%	-6.20%	-5.21%	-11.49%	-40.99%	-	-
Horiz. %	30.54%	35.50%	46.44%	49.50%	52.23%	59.01%	100.00%	-
P/NAPS	2.20	1.64	1.13	1.15	1.06	0.91	1.02	13.66%
YoY %	34.15%	45.13%	-1.74%	8.49%	16.48%	-10.78%	-	-
Horiz. %	215.69%	160.78%	110.78%	112.75%	103.92%	89.22%	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