[PANAMY] YoY 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- -13.56%

YoY- -7.27%

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
Quarter Result
Revenue	150,409	153,793	113,071	126,471	116,416	125,626	153,999	-0.39%
YoY %	-2.20%	36.01%	-10.60%	8.64%	-7.33%	-18.42%	-	-
Horiz. %	97.67%	99.87%	73.42%	82.12%	75.60%	81.58%	100.00%	-
PBT	15,844	17,872	9,871	12,489	14,591	6,066	-50,494	-
YoY %	-11.35%	81.06%	-20.96%	-14.41%	140.54%	112.01%	-	-
Horiz. %	-31.38%	-35.39%	-19.55%	-24.73%	-28.90%	-12.01%	100.00%	-
Tax	-1,166	-2,519	-1,410	-684	-1,861	-5,211	42,783	-
YoY %	53.71%	-78.65%	-106.14%	63.25%	64.29%	-112.18%	-	-
Horiz. %	-2.73%	-5.89%	-3.30%	-1.60%	-4.35%	-12.18%	100.00%	-
NP	14,678	15,353	8,461	11,805	12,730	855	-7,711	-
YoY %	-4.40%	81.46%	-28.33%	-7.27%	1,388.89%	111.09%	-	-
Horiz. %	-190.35%	-199.11%	-109.73%	-153.09%	-165.09%	-11.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,678	15,353	8,461	11,805	12,730	855	-7,711	-
YoY %	-4.40%	81.46%	-28.33%	-7.27%	1,388.89%	111.09%	-	-
Horiz. %	-190.35%	-199.11%	-109.73%	-153.09%	-165.09%	-11.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.36%	14.09%	14.28%	5.48%	12.75%	85.91%	-	-
YoY %	-47.76%	-1.33%	160.58%	-57.02%	-85.16%	0.00%	-	-
Horiz. %	8.57%	16.40%	16.62%	6.38%	14.84%	100.00%	-	-
Total Cost	135,731	138,440	104,610	114,666	103,686	124,771	161,710	-2.87%
YoY %	-1.96%	32.34%	-8.77%	10.59%	-16.90%	-22.84%	-	-
Horiz. %	83.93%	85.61%	64.69%	70.91%	64.12%	77.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	651,947	626,402	599,522	618,830	620,739	487,368	591,845	1.62%
YoY %	4.08%	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-	-
Horiz. %	110.16%	105.84%	101.30%	104.56%	104.88%	82.35%	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	79,505	64,482	54,392	62,131	60,619	60,921	112,414	-5.60%
YoY %	23.30%	18.55%	-12.46%	2.49%	-0.50%	-45.81%	-	-
Horiz. %	70.73%	57.36%	48.39%	55.27%	53.92%	54.19%	100.00%	-
Div Payout %	541.67%	420.00%	642.86%	526.32%	476.19%	7,125.27%	0.00%	-
YoY %	28.97%	-34.67%	22.14%	10.53%	-93.32%	0.00%	-	-
Horiz. %	7.60%	5.89%	9.02%	7.39%	6.68%	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	651,947	626,402	599,522	618,830	620,739	487,368	591,845	1.62%
YoY %	4.08%	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-	-
Horiz. %	110.16%	105.84%	101.30%	104.56%	104.88%	82.35%	100.00%	-
NOSH	61,158	61,412	60,435	62,131	60,619	60,921	60,764	0.10%
YoY %	-0.41%	1.62%	-2.73%	2.49%	-0.50%	0.26%	-	-
Horiz. %	100.65%	101.07%	99.46%	102.25%	99.76%	100.26%	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	9.76%	9.98%	7.48%	9.33%	10.93%	0.68%	-5.01%	-
YoY %	-2.20%	33.42%	-19.83%	-14.64%	1,507.35%	113.57%	-	-
Horiz. %	-194.81%	-199.20%	-149.30%	-186.23%	-218.16%	-13.57%	100.00%	-
ROE	2.25%	2.45%	1.41%	1.91%	2.05%	0.18%	-1.30%	-
YoY %	-8.16%	73.76%	-26.18%	-6.83%	1,038.89%	113.85%	-	-
Horiz. %	-173.08%	-188.46%	-108.46%	-146.92%	-157.69%	-13.85%	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	245.93	250.43	187.09	203.55	192.05	206.21	253.44	-0.49%
YoY %	-1.80%	33.86%	-8.09%	5.99%	-6.87%	-18.64%	-	-
Horiz. %	97.04%	98.81%	73.82%	80.31%	75.78%	81.36%	100.00%	-
EPS	24.00	25.00	14.00	19.00	21.00	1.00	-12.69	-
YoY %	-4.00%	78.57%	-26.32%	-9.52%	2,000.00%	107.88%	-	-
Horiz. %	-189.13%	-197.01%	-110.32%	-149.72%	-165.48%	-7.88%	100.00%	-
DPS	130.00	105.00	90.00	100.00	100.00	100.00	185.00	-5.70%
YoY %	23.81%	16.67%	-10.00%	0.00%	0.00%	-45.95%	-	-
Horiz. %	70.27%	56.76%	48.65%	54.05%	54.05%	54.05%	100.00%	-
NAPS	10.66	10.20	9.92	9.96	10.24	8.00	9.74	1.51%
YoY %	4.51%	2.82%	-0.40%	-2.73%	28.00%	-17.86%	-	-
Horiz. %	109.45%	104.72%	101.85%	102.26%	105.13%	82.14%	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	243.87	249.36	183.33	205.06	188.76	203.69	249.69	-0.39%
YoY %	-2.20%	36.02%	-10.60%	8.64%	-7.33%	-18.42%	-	-
Horiz. %	97.67%	99.87%	73.42%	82.13%	75.60%	81.58%	100.00%	-
EPS	23.80	24.89	13.72	19.14	20.64	1.39	-12.50	-
YoY %	-4.38%	81.41%	-28.32%	-7.27%	1,384.89%	111.12%	-	-
Horiz. %	-190.40%	-199.12%	-109.76%	-153.12%	-165.12%	-11.12%	100.00%	-
DPS	128.91	104.55	88.19	100.74	98.29	98.78	182.27	-5.60%
YoY %	23.30%	18.55%	-12.46%	2.49%	-0.50%	-45.81%	-	-
Horiz. %	70.72%	57.36%	48.38%	55.27%	53.93%	54.19%	100.00%	-
NAPS	10.5707	10.1565	9.7207	10.0337	10.0647	7.9022	9.5962	1.62%
YoY %	4.08%	4.48%	-3.12%	-0.31%	27.37%	-17.65%	-	-
Horiz. %	110.16%	105.84%	101.30%	104.56%	104.88%	82.35%	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	8.74	5.83	5.61	5.26	5.08	4.56	4.02	13.81%
YoY %	49.91%	3.92%	6.65%	3.54%	11.40%	13.43%	-	-
Horiz. %	217.41%	145.02%	139.55%	130.85%	126.37%	113.43%	100.00%	-
P/EPS	89.58	58.40	75.00	56.32	46.43	669.78	-80.38	-
YoY %	53.39%	-22.13%	33.17%	21.30%	-93.07%	933.27%	-	-
Horiz. %	-111.45%	-72.65%	-93.31%	-70.07%	-57.76%	-833.27%	100.00%	-
EY	1.12	1.71	1.33	1.78	2.15	0.15	-1.24	-
YoY %	-34.50%	28.57%	-25.28%	-17.21%	1,333.33%	112.10%	-	-
Horiz. %	-90.32%	-137.90%	-107.26%	-143.55%	-173.39%	-12.10%	100.00%	-
DY	6.05	7.19	8.57	9.35	10.26	10.64	18.14	-16.71%
YoY %	-15.86%	-16.10%	-8.34%	-8.87%	-3.57%	-41.35%	-	-
Horiz. %	33.35%	39.64%	47.24%	51.54%	56.56%	58.65%	100.00%	-
P/NAPS	2.02	1.43	1.06	1.07	0.95	1.18	1.05	11.51%
YoY %	41.26%	34.91%	-0.93%	12.63%	-19.49%	12.38%	-	-
Horiz. %	192.38%	136.19%	100.95%	101.90%	90.48%	112.38%	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	9.56	6.68	5.99	5.65	5.68	4.68	3.91	16.06%
YoY %	43.11%	11.52%	6.02%	-0.53%	21.37%	19.69%	-	-
Horiz. %	244.50%	170.84%	153.20%	144.50%	145.27%	119.69%	100.00%	-
P/EPS	97.92	66.96	80.00	60.53	51.90	687.59	-78.01	-
YoY %	46.24%	-16.30%	32.17%	16.63%	-92.45%	981.41%	-	-
Horiz. %	-125.52%	-85.84%	-102.55%	-77.59%	-66.53%	-881.41%	100.00%	-
EY	1.02	1.49	1.25	1.65	1.93	0.15	-1.28	-
YoY %	-31.54%	19.20%	-24.24%	-14.51%	1,186.67%	111.72%	-	-
Horiz. %	-79.69%	-116.41%	-97.66%	-128.91%	-150.78%	-11.72%	100.00%	-
DY	5.53	6.27	8.04	8.70	9.17	10.36	18.69	-18.36%
YoY %	-11.80%	-22.01%	-7.59%	-5.13%	-11.49%	-44.57%	-	-
Horiz. %	29.59%	33.55%	43.02%	46.55%	49.06%	55.43%	100.00%	-
P/NAPS	2.20	1.64	1.13	1.15	1.06	1.21	1.02	13.66%
YoY %	34.15%	45.13%	-1.74%	8.49%	-12.40%	18.63%	-	-
Horiz. %	215.69%	160.78%	110.78%	112.75%	103.92%	118.63%	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