[PANAMY] YoY 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- 13.03%

YoY- 17.39%

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
Quarter Result
Revenue	172,818	169,921	147,122	141,501	180,780	178,554	202,371	-2.59%
YoY %	1.70%	15.50%	3.97%	-21.73%	1.25%	-11.77%	-	-
Horiz. %	85.40%	83.97%	72.70%	69.92%	89.33%	88.23%	100.00%	-
PBT	19,359	17,367	20,252	13,291	8,834	15,970	17,313	1.87%
YoY %	11.47%	-14.25%	52.37%	50.45%	-44.68%	-7.76%	-	-
Horiz. %	111.82%	100.31%	116.98%	76.77%	51.03%	92.24%	100.00%	-
Tax	-3,769	-3,826	-3,384	-3,470	-468	-500	-2,476	7.24%
YoY %	1.49%	-13.06%	2.48%	-641.45%	6.40%	79.81%	-	-
Horiz. %	152.22%	154.52%	136.67%	140.15%	18.90%	20.19%	100.00%	-
NP	15,590	13,541	16,868	9,821	8,366	15,470	14,837	0.82%
YoY %	15.13%	-19.72%	71.75%	17.39%	-45.92%	4.27%	-	-
Horiz. %	105.08%	91.27%	113.69%	66.19%	56.39%	104.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,590	13,541	16,868	9,821	8,366	15,470	14,837	0.82%
YoY %	15.13%	-19.72%	71.75%	17.39%	-45.92%	4.27%	-	-
Horiz. %	105.08%	91.27%	113.69%	66.19%	56.39%	104.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.47%	22.03%	16.71%	26.11%	5.30%	3.13%	14.30%	-
YoY %	-11.62%	31.84%	-36.00%	392.64%	69.33%	-78.11%	-	-
Horiz. %	136.15%	154.06%	116.85%	182.59%	37.06%	21.89%	100.00%	-
Total Cost	157,228	156,380	130,254	131,680	172,414	163,084	187,534	-2.89%
YoY %	0.54%	20.06%	-1.08%	-23.63%	5.72%	-13.04%	-	-
Horiz. %	83.84%	83.39%	69.46%	70.22%	91.94%	86.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	604,268	592,726	588,588	603,107	485,915	601,914	602,107	0.05%
YoY %	1.95%	0.70%	-2.41%	24.12%	-19.27%	-0.03%	-	-
Horiz. %	100.36%	98.44%	97.75%	100.17%	80.70%	99.97%	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	9,354	9,232	-	-	-	-	-	-
YoY %	1.32%	0.00%	-	-	-	-	-	-
Horiz. %	101.32%	100.00%	-	-	-	-	-	-
Div Payout %	60.00%	68.18%	-	-	-	-	-	-
YoY %	-12.00%	0.00%	-	-	-	-	-	-
Horiz. %	88.00%	100.00%	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	604,268	592,726	588,588	603,107	485,915	601,914	602,107	0.05%
YoY %	1.95%	0.70%	-2.41%	24.12%	-19.27%	-0.03%	-	-
Horiz. %	100.36%	98.44%	97.75%	100.17%	80.70%	99.97%	100.00%	-
NOSH	62,360	61,550	60,741	60,735	60,739	60,738	60,757	0.43%
YoY %	1.32%	1.33%	0.01%	-0.01%	0.00%	-0.03%	-	-
Horiz. %	102.64%	101.31%	99.97%	99.96%	99.97%	99.97%	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	9.02%	7.97%	11.47%	6.94%	4.63%	8.66%	7.33%	-
YoY %	13.17%	-30.51%	65.27%	49.89%	-46.54%	18.14%	-	-
Horiz. %	123.06%	108.73%	156.48%	94.68%	63.17%	118.14%	100.00%	-
ROE	2.58%	2.28%	2.87%	1.63%	1.72%	2.57%	2.46%	-
YoY %	13.16%	-20.56%	76.07%	-5.23%	-33.07%	4.47%	-	-
Horiz. %	104.88%	92.68%	116.67%	66.26%	69.92%	104.47%	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	277.13	276.07	242.21	232.98	297.63	293.97	333.08	-3.01%
YoY %	0.38%	13.98%	3.96%	-21.72%	1.25%	-11.74%	-	-
Horiz. %	83.20%	82.88%	72.72%	69.95%	89.36%	88.26%	100.00%	-
EPS	25.00	22.00	27.77	16.17	13.77	25.47	24.42	0.39%
YoY %	13.64%	-20.78%	71.74%	17.43%	-45.94%	4.30%	-	-
Horiz. %	102.38%	90.09%	113.72%	66.22%	56.39%	104.30%	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	280.21	275.51	238.54	229.43	293.12	289.51	328.12	-2.59%
YoY %	1.71%	15.50%	3.97%	-21.73%	1.25%	-11.77%	-	-
Horiz. %	85.40%	83.97%	72.70%	69.92%	89.33%	88.23%	100.00%	-
EPS	25.28	21.96	27.35	15.92	13.56	25.08	24.06	0.82%
YoY %	15.12%	-19.71%	71.80%	17.40%	-45.93%	4.24%	-	-
Horiz. %	105.07%	91.27%	113.67%	66.17%	56.36%	104.24%	100.00%	-
DPS	15.17	14.97	0.00	0.00	0.00	0.00	0.00	-
YoY %	1.34%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.34%	100.00%	-	-	-	-	-	-
NAPS	9.7976	9.6105	9.5434	9.7788	7.8786	9.7595	9.7626	0.05%
YoY %	1.95%	0.70%	-2.41%	24.12%	-19.27%	-0.03%	-	-
Horiz. %	100.36%	98.44%	97.75%	100.17%	80.70%	99.97%	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	4.52	3.84	4.50	4.03	3.26	3.47	3.18	6.02%
YoY %	17.71%	-14.67%	11.66%	23.62%	-6.05%	9.12%	-	-
Horiz. %	142.14%	120.75%	141.51%	126.73%	102.52%	109.12%	100.00%	-
P/EPS	50.16	48.18	39.25	58.13	70.42	40.05	43.41	2.43%
YoY %	4.11%	22.75%	-32.48%	-17.45%	75.83%	-7.74%	-	-
Horiz. %	115.55%	110.99%	90.42%	133.91%	162.22%	92.26%	100.00%	-
EY	1.99	2.08	2.55	1.72	1.42	2.50	2.30	-2.38%
YoY %	-4.33%	-18.43%	48.26%	21.13%	-43.20%	8.70%	-	-
Horiz. %	86.52%	90.43%	110.87%	74.78%	61.74%	108.70%	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	4.47	3.80	4.62	4.08	2.92	3.50	3.15	6.00%
YoY %	17.63%	-17.75%	13.24%	39.73%	-16.57%	11.11%	-	-
Horiz. %	141.90%	120.63%	146.67%	129.52%	92.70%	111.11%	100.00%	-
P/EPS	49.52	47.73	40.33	58.75	63.16	40.44	43.00	2.37%
YoY %	3.75%	18.35%	-31.35%	-6.98%	56.18%	-5.95%	-	-
Horiz. %	115.16%	111.00%	93.79%	136.63%	146.88%	94.05%	100.00%	-
EY	2.02	2.10	2.48	1.70	1.58	2.47	2.33	-2.34%
YoY %	-3.81%	-15.32%	45.88%	7.59%	-36.03%	6.01%	-	-
Horiz. %	86.70%	90.13%	106.44%	72.96%	67.81%	106.01%	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