[PANAMY] YoY TTM 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- 14.62%

YoY- 42.12%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	758,717	603,085	600,925	547,863	561,696	696,050	739,682	0.42%
YoY %	25.81%	0.36%	9.69%	-2.46%	-19.30%	-5.90%	-	-
Horiz. %	102.57%	81.53%	81.24%	74.07%	75.94%	94.10%	100.00%	-
PBT	97,839	62,885	63,199	66,472	57,489	-26,361	33,949	19.28%
YoY %	55.58%	-0.50%	-4.92%	15.63%	318.08%	-177.65%	-	-
Horiz. %	288.19%	185.23%	186.16%	195.80%	169.34%	-77.65%	100.00%	-
Tax	-19,193	-11,050	-12,305	-11,225	-18,616	37,456	-4,438	27.62%
YoY %	-73.69%	10.20%	-9.62%	39.70%	-149.70%	943.98%	-	-
Horiz. %	432.47%	248.99%	277.26%	252.93%	419.47%	-843.98%	100.00%	-
NP	78,646	51,835	50,894	55,247	38,873	11,095	29,511	17.73%
YoY %	51.72%	1.85%	-7.88%	42.12%	250.37%	-62.40%	-	-
Horiz. %	266.50%	175.65%	172.46%	187.21%	131.72%	37.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,646	51,835	50,894	55,247	38,873	11,095	29,511	17.73%
YoY %	51.72%	1.85%	-7.88%	42.12%	250.37%	-62.40%	-	-
Horiz. %	266.50%	175.65%	172.46%	187.21%	131.72%	37.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	17.57%	19.47%	16.89%	32.38%	-	13.07%	-
YoY %	11.67%	-9.76%	15.28%	-47.84%	0.00%	-	-	-
Horiz. %	150.11%	134.43%	148.97%	129.23%	247.74%	-	100.00%	-
Total Cost	680,071	551,250	550,031	492,616	522,823	684,955	710,171	-0.71%
YoY %	23.37%	0.22%	11.66%	-5.78%	-23.67%	-3.55%	-	-
Horiz. %	95.76%	77.62%	77.45%	69.37%	73.62%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	664,798	604,268	592,726	588,588	603,107	485,915	601,914	1.66%
YoY %	10.02%	1.95%	0.70%	-2.41%	24.12%	-19.27%	-	-
Horiz. %	110.45%	100.39%	98.47%	97.79%	100.20%	80.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	73,648	63,746	71,364	60,619	60,921	121,525	18,223	26.19%
YoY %	15.53%	-10.67%	17.73%	-0.50%	-49.87%	566.88%	-	-
Horiz. %	404.15%	349.81%	391.61%	332.65%	334.31%	666.88%	100.00%	-
Div Payout %	93.64%	122.98%	140.22%	109.72%	156.72%	1,095.31%	61.75%	-
YoY %	-23.86%	-12.29%	27.80%	-29.99%	-85.69%	1,673.78%	-	-
Horiz. %	151.64%	199.16%	227.08%	177.68%	253.80%	1,773.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	664,798	604,268	592,726	588,588	603,107	485,915	601,914	1.66%
YoY %	10.02%	1.95%	0.70%	-2.41%	24.12%	-19.27%	-	-
Horiz. %	110.45%	100.39%	98.47%	97.79%	100.20%	80.73%	100.00%	-
NOSH	61,102	62,360	61,550	60,741	60,735	60,739	60,738	0.09%
YoY %	-2.02%	1.32%	1.33%	0.01%	-0.01%	0.00%	-	-
Horiz. %	100.60%	102.67%	101.34%	100.00%	100.00%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.37%	8.59%	8.47%	10.08%	6.92%	1.59%	3.99%	-
YoY %	20.72%	1.42%	-15.97%	45.66%	335.22%	-60.15%	-	-
Horiz. %	259.90%	215.29%	212.28%	252.63%	173.43%	39.85%	100.00%	-
ROE	11.83%	8.58%	8.59%	9.39%	6.45%	2.28%	4.90%	-
YoY %	37.88%	-0.12%	-8.52%	45.58%	182.89%	-53.47%	-	-
Horiz. %	241.43%	175.10%	175.31%	191.63%	131.63%	46.53%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,241.71	967.10	976.32	901.95	924.82	1,145.96	1,217.82	0.32%
YoY %	28.40%	-0.94%	8.25%	-2.47%	-19.30%	-5.90%	-	-
Horiz. %	101.96%	79.41%	80.17%	74.06%	75.94%	94.10%	100.00%	-
EPS	128.71	83.12	82.69	90.95	64.00	18.27	48.59	17.61%
YoY %	54.85%	0.52%	-9.08%	42.11%	250.30%	-62.40%	-	-
Horiz. %	264.89%	171.06%	170.18%	187.18%	131.71%	37.60%	100.00%	-
DPS	120.00	102.22	115.94	100.00	100.00	200.00	30.00	25.97%
YoY %	17.39%	-11.83%	15.94%	0.00%	-50.00%	566.67%	-	-
Horiz. %	400.00%	340.73%	386.47%	333.33%	333.33%	666.67%	100.00%	-
NAPS	10.88	9.69	9.63	9.69	9.93	8.00	9.91	1.56%
YoY %	12.28%	0.62%	-0.62%	-2.42%	24.12%	-19.27%	-	-
Horiz. %	109.79%	97.78%	97.17%	97.78%	100.20%	80.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,741
RPS	1,230.19	977.84	974.34	888.31	910.74	1,128.58	1,199.32	0.42%
YoY %	25.81%	0.36%	9.68%	-2.46%	-19.30%	-5.90%	-	-
Horiz. %	102.57%	81.53%	81.24%	74.07%	75.94%	94.10%	100.00%	-
EPS	127.52	84.05	82.52	89.58	63.03	17.99	47.85	17.73%
YoY %	51.72%	1.85%	-7.88%	42.12%	250.36%	-62.40%	-	-
Horiz. %	266.50%	175.65%	172.46%	187.21%	131.72%	37.60%	100.00%	-
DPS	119.41	103.36	115.71	98.29	98.78	197.04	29.55	26.19%
YoY %	15.53%	-10.67%	17.72%	-0.50%	-49.87%	566.80%	-	-
Horiz. %	404.09%	349.78%	391.57%	332.62%	334.28%	666.80%	100.00%	-
NAPS	10.7791	9.7976	9.6105	9.5434	9.7788	7.8786	9.7595	1.66%
YoY %	10.02%	1.95%	0.70%	-2.41%	24.12%	-19.27%	-	-
Horiz. %	110.45%	100.39%	98.47%	97.79%	100.20%	80.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.58	1.30	1.09	1.21	1.02	0.85	0.84	11.09%
YoY %	21.54%	19.27%	-9.92%	18.63%	20.00%	1.19%	-	-
Horiz. %	188.10%	154.76%	129.76%	144.05%	121.43%	101.19%	100.00%	-
P/EPS	15.20	15.09	12.82	11.98	14.69	53.10	20.99	-5.23%
YoY %	0.73%	17.71%	7.01%	-18.45%	-72.34%	152.98%	-	-
Horiz. %	72.42%	71.89%	61.08%	57.07%	69.99%	252.98%	100.00%	-
EY	6.58	6.63	7.80	8.34	6.81	1.88	4.76	5.54%
YoY %	-0.75%	-15.00%	-6.47%	22.47%	262.23%	-60.50%	-	-
Horiz. %	138.24%	139.29%	163.87%	175.21%	143.07%	39.50%	100.00%	-
DY	6.13	8.15	10.94	9.17	10.64	20.62	2.94	13.02%
YoY %	-24.79%	-25.50%	19.30%	-13.82%	-48.40%	601.36%	-	-
Horiz. %	208.50%	277.21%	372.11%	311.90%	361.90%	701.36%	100.00%	-
P/NAPS	1.80	1.29	1.10	1.12	0.95	1.21	1.03	9.74%
YoY %	39.53%	17.27%	-1.79%	17.89%	-21.49%	17.48%	-	-
Horiz. %	174.76%	125.24%	106.80%	108.74%	92.23%	117.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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	1.50	1.28	1.08	1.24	1.03	0.76	0.85	9.92%
YoY %	17.19%	18.52%	-12.90%	20.39%	35.53%	-10.59%	-	-
Horiz. %	176.47%	150.59%	127.06%	145.88%	121.18%	89.41%	100.00%	-
P/EPS	14.45	14.89	12.70	12.31	14.84	47.63	21.20	-6.18%
YoY %	-2.96%	17.24%	3.17%	-17.05%	-68.84%	124.67%	-	-
Horiz. %	68.16%	70.24%	59.91%	58.07%	70.00%	224.67%	100.00%	-
EY	6.92	6.71	7.87	8.12	6.74	2.10	4.72	6.58%
YoY %	3.13%	-14.74%	-3.08%	20.47%	220.95%	-55.51%	-	-
Horiz. %	146.61%	142.16%	166.74%	172.03%	142.80%	44.49%	100.00%	-
DY	6.45	8.26	11.04	8.93	10.53	22.99	2.91	14.17%
YoY %	-21.91%	-25.18%	23.63%	-15.19%	-54.20%	690.03%	-	-
Horiz. %	221.65%	283.85%	379.38%	306.87%	361.86%	790.03%	100.00%	-
P/NAPS	1.71	1.28	1.09	1.16	0.96	1.09	1.04	8.63%
YoY %	33.59%	17.43%	-6.03%	20.83%	-11.93%	4.81%	-	-
Horiz. %	164.42%	123.08%	104.81%	111.54%	92.31%	104.81%	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