[PANAMY] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 74.88%
YoY- -21.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 141,501 180,780 178,554 202,371 205,339 196,360 208,216 -6.23%
PBT 13,291 8,834 15,970 17,313 26,178 18,638 20,443 -6.92%
Tax -3,470 -468 -500 -2,476 -7,330 -3,911 -5,725 -8.00%
NP 9,821 8,366 15,470 14,837 18,848 14,727 14,718 -6.51%
-
NP to SH 9,821 8,366 15,470 14,837 18,848 14,727 14,718 -6.51%
-
Tax Rate 26.11% 5.30% 3.13% 14.30% 28.00% 20.98% 28.00% -
Total Cost 131,680 172,414 163,084 187,534 186,491 181,633 193,498 -6.21%
-
Net Worth 603,107 485,915 601,914 602,107 552,281 522,109 484,617 3.71%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 3,556 5,360 5,384 -
Div Payout % - - - - 18.87% 36.40% 36.59% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 603,107 485,915 601,914 602,107 552,281 522,109 484,617 3.71%
NOSH 60,735 60,739 60,738 60,757 35,562 35,736 35,897 9.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.94% 4.63% 8.66% 7.33% 9.18% 7.50% 7.07% -
ROE 1.63% 1.72% 2.57% 2.46% 3.41% 2.82% 3.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 232.98 297.63 293.97 333.08 577.41 549.47 580.03 -14.09%
EPS 16.17 13.77 25.47 24.42 53.00 41.21 41.00 -14.35%
DPS 0.00 0.00 0.00 0.00 10.00 15.00 15.00 -
NAPS 9.93 8.00 9.91 9.91 15.53 14.61 13.50 -4.98%
Adjusted Per Share Value based on latest NOSH - 60,757
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 232.94 297.60 293.94 333.14 338.03 323.25 342.77 -6.23%
EPS 16.17 13.77 25.47 24.42 31.03 24.24 24.23 -6.51%
DPS 0.00 0.00 0.00 0.00 5.85 8.82 8.86 -
NAPS 9.9284 7.9992 9.9088 9.9119 9.0917 8.595 7.9778 3.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 9.40 9.70 10.20 10.60 9.05 12.70 16.50 -
P/RPS 4.03 3.26 3.47 3.18 1.57 2.31 2.84 6.00%
P/EPS 58.13 70.42 40.05 43.41 17.08 30.82 40.24 6.31%
EY 1.72 1.42 2.50 2.30 5.86 3.24 2.48 -5.91%
DY 0.00 0.00 0.00 0.00 1.10 1.18 0.91 -
P/NAPS 0.95 1.21 1.03 1.07 0.58 0.87 1.22 -4.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 23/11/00 -
Price 9.50 8.70 10.30 10.50 8.80 14.50 15.00 -
P/RPS 4.08 2.92 3.50 3.15 1.52 2.64 2.59 7.86%
P/EPS 58.75 63.16 40.44 43.00 16.60 35.19 36.59 8.20%
EY 1.70 1.58 2.47 2.33 6.02 2.84 2.73 -7.58%
DY 0.00 0.00 0.00 0.00 1.14 1.03 1.00 -
P/NAPS 0.96 1.09 1.04 1.06 0.57 0.99 1.11 -2.38%

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