[PANAMY] YoY Quarter Result on 31-Mar-2007 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

21-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- -17.06%

YoY- 1388.89%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Quarter Result
Revenue	153,793	113,071	126,471	116,416	125,626	153,999	162,091	-0.87%
YoY %	36.01%	-10.60%	8.64%	-7.33%	-18.42%	-4.99%	-	-
Horiz. %	94.88%	69.76%	78.02%	71.82%	77.50%	95.01%	100.00%	-
PBT	17,872	9,871	12,489	14,591	6,066	-50,494	19,293	-1.26%
YoY %	81.06%	-20.96%	-14.41%	140.54%	112.01%	-361.72%	-	-
Horiz. %	92.63%	51.16%	64.73%	75.63%	31.44%	-261.72%	100.00%	-
Tax	-2,519	-1,410	-684	-1,861	-5,211	42,783	-1,841	5.36%
YoY %	-78.65%	-106.14%	63.25%	64.29%	-112.18%	2,423.90%	-	-
Horiz. %	136.83%	76.59%	37.15%	101.09%	283.05%	-2,323.90%	100.00%	-
NP	15,353	8,461	11,805	12,730	855	-7,711	17,452	-2.11%
YoY %	81.46%	-28.33%	-7.27%	1,388.89%	111.09%	-144.18%	-	-
Horiz. %	87.97%	48.48%	67.64%	72.94%	4.90%	-44.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,353	8,461	11,805	12,730	855	-7,711	17,452	-2.11%
YoY %	81.46%	-28.33%	-7.27%	1,388.89%	111.09%	-144.18%	-	-
Horiz. %	87.97%	48.48%	67.64%	72.94%	4.90%	-44.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	14.28%	5.48%	12.75%	85.91%	-	9.54%	-
YoY %	-1.33%	160.58%	-57.02%	-85.16%	0.00%	-	-	-
Horiz. %	147.69%	149.69%	57.44%	133.65%	900.52%	-	100.00%	-
Total Cost	138,440	104,610	114,666	103,686	124,771	161,710	144,639	-0.72%
YoY %	32.34%	-8.77%	10.59%	-16.90%	-22.84%	11.80%	-	-
Horiz. %	95.71%	72.32%	79.28%	71.69%	86.26%	111.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,402	599,522	618,830	620,739	487,368	591,845	622,634	0.10%
YoY %	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-4.94%	-	-
Horiz. %	100.61%	96.29%	99.39%	99.70%	78.28%	95.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	64,482	54,392	62,131	60,619	60,921	112,414	9,111	38.54%
YoY %	18.55%	-12.46%	2.49%	-0.50%	-45.81%	1,133.83%	-	-
Horiz. %	707.74%	596.99%	681.93%	665.34%	668.65%	1,233.83%	100.00%	-
Div Payout %	420.00%	642.86%	526.32%	476.19%	7,125.27%	0.00%	52.21%	-
YoY %	-34.67%	22.14%	10.53%	-93.32%	0.00%	0.00%	-	-
Horiz. %	804.44%	1,231.30%	1,008.08%	912.07%	13,647.33%	0.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	626,402	599,522	618,830	620,739	487,368	591,845	622,634	0.10%
YoY %	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-4.94%	-	-
Horiz. %	100.61%	96.29%	99.39%	99.70%	78.28%	95.06%	100.00%	-
NOSH	61,412	60,435	62,131	60,619	60,921	60,764	60,744	0.18%
YoY %	1.62%	-2.73%	2.49%	-0.50%	0.26%	0.03%	-	-
Horiz. %	101.10%	99.49%	102.28%	99.79%	100.29%	100.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.98%	7.48%	9.33%	10.93%	0.68%	-5.01%	10.77%	-
YoY %	33.42%	-19.83%	-14.64%	1,507.35%	113.57%	-146.52%	-	-
Horiz. %	92.66%	69.45%	86.63%	101.49%	6.31%	-46.52%	100.00%	-
ROE	2.45%	1.41%	1.91%	2.05%	0.18%	-1.30%	2.80%	-
YoY %	73.76%	-26.18%	-6.83%	1,038.89%	113.85%	-146.43%	-	-
Horiz. %	87.50%	50.36%	68.21%	73.21%	6.43%	-46.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	250.43	187.09	203.55	192.05	206.21	253.44	266.84	-1.05%
YoY %	33.86%	-8.09%	5.99%	-6.87%	-18.64%	-5.02%	-	-
Horiz. %	93.85%	70.11%	76.28%	71.97%	77.28%	94.98%	100.00%	-
EPS	25.00	14.00	19.00	21.00	1.00	-12.69	28.73	-2.29%
YoY %	78.57%	-26.32%	-9.52%	2,000.00%	107.88%	-144.17%	-	-
Horiz. %	87.02%	48.73%	66.13%	73.09%	3.48%	-44.17%	100.00%	-
DPS	105.00	90.00	100.00	100.00	100.00	185.00	15.00	38.28%
YoY %	16.67%	-10.00%	0.00%	0.00%	-45.95%	1,133.33%	-	-
Horiz. %	700.00%	600.00%	666.67%	666.67%	666.67%	1,233.33%	100.00%	-
NAPS	10.20	9.92	9.96	10.24	8.00	9.74	10.25	-0.08%
YoY %	2.82%	-0.40%	-2.73%	28.00%	-17.86%	-4.98%	-	-
Horiz. %	99.51%	96.78%	97.17%	99.90%	78.05%	95.02%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,619
RPS	253.17	186.14	208.20	191.64	206.81	253.51	266.84	-0.87%
YoY %	36.01%	-10.60%	8.64%	-7.34%	-18.42%	-5.00%	-	-
Horiz. %	94.88%	69.76%	78.02%	71.82%	77.50%	95.00%	100.00%	-
EPS	25.27	13.93	19.43	20.96	1.41	-12.69	28.73	-2.11%
YoY %	81.41%	-28.31%	-7.30%	1,386.52%	111.11%	-144.17%	-	-
Horiz. %	87.96%	48.49%	67.63%	72.96%	4.91%	-44.17%	100.00%	-
DPS	106.15	89.54	102.28	99.79	100.29	185.06	15.00	38.53%
YoY %	18.55%	-12.46%	2.50%	-0.50%	-45.81%	1,133.73%	-	-
Horiz. %	707.67%	596.93%	681.87%	665.27%	668.60%	1,233.73%	100.00%	-
NAPS	10.3119	9.8694	10.1872	10.2186	8.0231	9.743	10.2498	0.10%
YoY %	4.48%	-3.12%	-0.31%	27.36%	-17.65%	-4.94%	-	-
Horiz. %	100.61%	96.29%	99.39%	99.70%	78.28%	95.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	14.60	10.50	10.70	9.75	9.40	10.20	10.50	-
P/RPS	5.83	5.61	5.26	5.08	4.56	4.02	3.93	6.79%
YoY %	3.92%	6.65%	3.54%	11.40%	13.43%	2.29%	-	-
Horiz. %	148.35%	142.75%	133.84%	129.26%	116.03%	102.29%	100.00%	-
P/EPS	58.40	75.00	56.32	46.43	669.78	-80.38	36.55	8.11%
YoY %	-22.13%	33.17%	21.30%	-93.07%	933.27%	-319.92%	-	-
Horiz. %	159.78%	205.20%	154.09%	127.03%	1,832.50%	-219.92%	100.00%	-
EY	1.71	1.33	1.78	2.15	0.15	-1.24	2.74	-7.55%
YoY %	28.57%	-25.28%	-17.21%	1,333.33%	112.10%	-145.26%	-	-
Horiz. %	62.41%	48.54%	64.96%	78.47%	5.47%	-45.26%	100.00%	-
DY	7.19	8.57	9.35	10.26	10.64	18.14	1.43	30.87%
YoY %	-16.10%	-8.34%	-8.87%	-3.57%	-41.35%	1,168.53%	-	-
Horiz. %	502.80%	599.30%	653.85%	717.48%	744.06%	1,268.53%	100.00%	-
P/NAPS	1.43	1.06	1.07	0.95	1.18	1.05	1.02	5.79%
YoY %	34.91%	-0.93%	12.63%	-19.49%	12.38%	2.94%	-	-
Horiz. %	140.20%	103.92%	104.90%	93.14%	115.69%	102.94%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	20/05/10	27/05/09	28/05/08	21/05/07	22/05/06	18/05/05	26/05/04	-
Price	16.74	11.20	11.50	10.90	9.65	9.90	10.10	-
P/RPS	6.68	5.99	5.65	5.68	4.68	3.91	3.79	9.90%
YoY %	11.52%	6.02%	-0.53%	21.37%	19.69%	3.17%	-	-
Horiz. %	176.25%	158.05%	149.08%	149.87%	123.48%	103.17%	100.00%	-
P/EPS	66.96	80.00	60.53	51.90	687.59	-78.01	35.15	11.33%
YoY %	-16.30%	32.17%	16.63%	-92.45%	981.41%	-321.93%	-	-
Horiz. %	190.50%	227.60%	172.20%	147.65%	1,956.16%	-221.93%	100.00%	-
EY	1.49	1.25	1.65	1.93	0.15	-1.28	2.84	-10.18%
YoY %	19.20%	-24.24%	-14.51%	1,186.67%	111.72%	-145.07%	-	-
Horiz. %	52.46%	44.01%	58.10%	67.96%	5.28%	-45.07%	100.00%	-
DY	6.27	8.04	8.70	9.17	10.36	18.69	1.49	27.04%
YoY %	-22.01%	-7.59%	-5.13%	-11.49%	-44.57%	1,154.36%	-	-
Horiz. %	420.81%	539.60%	583.89%	615.44%	695.30%	1,254.36%	100.00%	-
P/NAPS	1.64	1.13	1.15	1.06	1.21	1.02	0.99	8.77%
YoY %	45.13%	-1.74%	8.49%	-12.40%	18.63%	3.03%	-	-
Horiz. %	165.66%	114.14%	116.16%	107.07%	122.22%	103.03%	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