[PANAMY] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -76.64%
YoY- -71.84%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 147,923 143,351 154,722 177,527 206,909 204,559 198,913 -4.81%
PBT 18,501 17,948 26,406 8,014 14,833 18,245 14,116 4.60%
Tax -4,844 -2,599 -6,898 -4,400 -1,997 -5,109 -3,952 3.44%
NP 13,657 15,349 19,508 3,614 12,836 13,136 10,164 5.04%
-
NP to SH 13,657 15,349 19,508 3,614 12,836 13,136 10,164 5.04%
-
Tax Rate 26.18% 14.48% 26.12% 54.90% 13.46% 28.00% 28.00% -
Total Cost 134,266 128,002 135,214 173,913 194,073 191,423 188,749 -5.51%
-
Net Worth 615,185 618,333 485,894 605,572 614,767 563,839 532,502 2.43%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 9,110 9,112 6,075 - -
Div Payout % - - - 252.10% 70.99% 46.25% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 615,185 618,333 485,894 605,572 614,767 563,839 532,502 2.43%
NOSH 62,077 60,740 60,736 60,739 60,747 60,758 35,738 9.63%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.23% 10.71% 12.61% 2.04% 6.20% 6.42% 5.11% -
ROE 2.22% 2.48% 4.01% 0.60% 2.09% 2.33% 1.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 238.29 236.01 254.74 292.28 340.60 336.68 556.58 -13.17%
EPS 22.00 25.27 32.11 5.95 21.13 21.62 28.44 -4.18%
DPS 0.00 0.00 0.00 15.00 15.00 10.00 0.00 -
NAPS 9.91 10.18 8.00 9.97 10.12 9.28 14.90 -6.56%
Adjusted Per Share Value based on latest NOSH - 60,739
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 243.51 235.99 254.70 292.25 340.61 336.75 327.45 -4.81%
EPS 22.48 25.27 32.11 5.95 21.13 21.62 16.73 5.04%
DPS 0.00 0.00 0.00 15.00 15.00 10.00 0.00 -
NAPS 10.1272 10.179 7.9988 9.969 10.1203 9.282 8.7661 2.43%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.70 9.80 9.70 10.50 10.80 8.65 16.20 -
P/RPS 4.91 4.15 3.81 3.59 3.17 2.57 2.91 9.10%
P/EPS 53.18 38.78 30.20 176.47 51.11 40.01 56.96 -1.13%
EY 1.88 2.58 3.31 0.57 1.96 2.50 1.76 1.10%
DY 0.00 0.00 0.00 1.43 1.39 1.16 0.00 -
P/NAPS 1.18 0.96 1.21 1.05 1.07 0.93 1.09 1.33%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 26/02/02 -
Price 11.00 9.60 10.00 10.30 10.50 7.95 15.50 -
P/RPS 4.62 4.07 3.93 3.52 3.08 2.36 2.78 8.83%
P/EPS 50.00 37.99 31.13 173.11 49.69 36.77 54.50 -1.42%
EY 2.00 2.63 3.21 0.58 2.01 2.72 1.83 1.49%
DY 0.00 0.00 0.00 1.46 1.43 1.26 0.00 -
P/NAPS 1.11 0.94 1.25 1.03 1.04 0.86 1.04 1.09%

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