[PANAMY] YoY TTM 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- 3.89%
YoY- 250.37%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 603,085 600,925 547,863 561,696 696,050 739,682 787,420 -4.34%
PBT 62,885 63,199 66,472 57,489 -26,361 33,949 60,893 0.53%
Tax -11,050 -12,305 -11,225 -18,616 37,456 -4,438 -3,324 22.14%
NP 51,835 50,894 55,247 38,873 11,095 29,511 57,569 -1.73%
-
NP to SH 51,835 50,894 55,247 38,873 11,095 29,511 57,569 -1.73%
-
Tax Rate 17.57% 19.47% 16.89% 32.38% - 13.07% 5.46% -
Total Cost 551,250 550,031 492,616 522,823 684,955 710,171 729,851 -4.56%
-
Net Worth 604,268 592,726 588,588 603,107 485,915 601,914 602,107 0.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 63,746 71,364 60,619 60,921 121,525 18,223 30,370 13.14%
Div Payout % 122.98% 140.22% 109.72% 156.72% 1,095.31% 61.75% 52.75% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 604,268 592,726 588,588 603,107 485,915 601,914 602,107 0.05%
NOSH 62,360 61,550 60,741 60,735 60,739 60,738 60,757 0.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.59% 8.47% 10.08% 6.92% 1.59% 3.99% 7.31% -
ROE 8.58% 8.59% 9.39% 6.45% 2.28% 4.90% 9.56% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 967.10 976.32 901.95 924.82 1,145.96 1,217.82 1,296.00 -4.75%
EPS 83.12 82.69 90.95 64.00 18.27 48.59 94.75 -2.15%
DPS 102.22 115.94 100.00 100.00 200.00 30.00 50.00 12.64%
NAPS 9.69 9.63 9.69 9.93 8.00 9.91 9.91 -0.37%
Adjusted Per Share Value based on latest NOSH - 60,735
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 992.80 989.25 901.89 924.67 1,145.84 1,217.67 1,296.25 -4.34%
EPS 85.33 83.78 90.95 63.99 18.26 48.58 94.77 -1.73%
DPS 104.94 117.48 99.79 100.29 200.06 30.00 50.00 13.13%
NAPS 9.9475 9.7575 9.6894 9.9284 7.9992 9.9088 9.9119 0.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 1.30 1.09 1.21 1.02 0.85 0.84 0.82 7.97%
P/EPS 15.09 12.82 11.98 14.69 53.10 20.99 11.19 5.10%
EY 6.63 7.80 8.34 6.81 1.88 4.76 8.94 -4.85%
DY 8.15 10.94 9.17 10.64 20.62 2.94 4.72 9.52%
P/NAPS 1.29 1.10 1.12 0.95 1.21 1.03 1.07 3.16%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 1.28 1.08 1.24 1.03 0.76 0.85 0.81 7.91%
P/EPS 14.89 12.70 12.31 14.84 47.63 21.20 11.08 5.04%
EY 6.71 7.87 8.12 6.74 2.10 4.72 9.02 -4.80%
DY 8.26 11.04 8.93 10.53 22.99 2.91 4.76 9.61%
P/NAPS 1.28 1.09 1.16 0.96 1.09 1.04 1.06 3.19%

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