[PANAMY] YoY 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- 63.77%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 202,161 172,818 169,921 147,122 141,501 180,780 178,554 2.09%
PBT 28,213 19,359 17,367 20,252 13,291 8,834 15,970 9.94%
Tax -6,216 -3,769 -3,826 -3,384 -3,470 -468 -500 52.17%
NP 21,997 15,590 13,541 16,868 9,821 8,366 15,470 6.03%
-
NP to SH 21,997 15,590 13,541 16,868 9,821 8,366 15,470 6.03%
-
Tax Rate 22.03% 19.47% 22.03% 16.71% 26.11% 5.30% 3.13% -
Total Cost 180,164 157,228 156,380 130,254 131,680 172,414 163,084 1.67%
-
Net Worth 664,798 604,268 592,726 588,588 603,107 485,915 601,914 1.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,165 9,354 9,232 - - - - -
Div Payout % 41.67% 60.00% 68.18% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 664,798 604,268 592,726 588,588 603,107 485,915 601,914 1.66%
NOSH 61,102 62,360 61,550 60,741 60,735 60,739 60,738 0.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.88% 9.02% 7.97% 11.47% 6.94% 4.63% 8.66% -
ROE 3.31% 2.58% 2.28% 2.87% 1.63% 1.72% 2.57% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 330.85 277.13 276.07 242.21 232.98 297.63 293.97 1.98%
EPS 36.00 25.00 22.00 27.77 16.17 13.77 25.47 5.93%
DPS 15.00 15.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 10.88 9.69 9.63 9.69 9.93 8.00 9.91 1.56%
Adjusted Per Share Value based on latest NOSH - 60,741
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 327.78 280.21 275.51 238.54 229.43 293.12 289.51 2.08%
EPS 35.67 25.28 21.96 27.35 15.92 13.56 25.08 6.04%
DPS 14.86 15.17 14.97 0.00 0.00 0.00 0.00 -
NAPS 10.7791 9.7976 9.6105 9.5434 9.7788 7.8786 9.7595 1.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 5.91 4.52 3.84 4.50 4.03 3.26 3.47 9.27%
P/EPS 54.33 50.16 48.18 39.25 58.13 70.42 40.05 5.21%
EY 1.84 1.99 2.08 2.55 1.72 1.42 2.50 -4.97%
DY 0.77 1.20 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.29 1.10 1.12 0.95 1.21 1.03 9.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 5.62 4.47 3.80 4.62 4.08 2.92 3.50 8.20%
P/EPS 51.67 49.52 47.73 40.33 58.75 63.16 40.44 4.16%
EY 1.94 2.02 2.10 2.48 1.70 1.58 2.47 -3.94%
DY 0.81 1.21 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.28 1.09 1.16 0.96 1.09 1.04 8.63%

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