[PANAMY] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -313.36%
YoY- -144.18%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 126,471 116,416 125,626 153,999 162,091 183,713 168,856 -4.69%
PBT 12,489 14,591 6,066 -50,494 19,293 13,665 -18,788 -
Tax -684 -1,861 -5,211 42,783 -1,841 7,447 20,380 -
NP 11,805 12,730 855 -7,711 17,452 21,112 1,592 39.60%
-
NP to SH 11,805 12,730 855 -7,711 17,452 21,112 1,592 39.60%
-
Tax Rate 5.48% 12.75% 85.91% - 9.54% -54.50% - -
Total Cost 114,666 103,686 124,771 161,710 144,639 162,601 167,264 -6.09%
-
Net Worth 618,830 620,739 487,368 591,845 622,634 587,927 525,538 2.75%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 62,131 60,619 60,921 112,414 9,111 24,294 12,521 30.56%
Div Payout % 526.32% 476.19% 7,125.27% 0.00% 52.21% 115.07% 786.52% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 618,830 620,739 487,368 591,845 622,634 587,927 525,538 2.75%
NOSH 62,131 60,619 60,921 60,764 60,744 60,736 35,775 9.62%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.33% 10.93% 0.68% -5.01% 10.77% 11.49% 0.94% -
ROE 1.91% 2.05% 0.18% -1.30% 2.80% 3.59% 0.30% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 203.55 192.05 206.21 253.44 266.84 302.48 471.99 -13.06%
EPS 19.00 21.00 1.00 -12.69 28.73 34.76 4.45 27.34%
DPS 100.00 100.00 100.00 185.00 15.00 40.00 35.00 19.10%
NAPS 9.96 10.24 8.00 9.74 10.25 9.68 14.69 -6.26%
Adjusted Per Share Value based on latest NOSH - 60,764
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 208.20 191.64 206.81 253.51 266.84 302.43 277.97 -4.69%
EPS 19.43 20.96 1.41 -12.69 28.73 34.75 2.62 39.60%
DPS 102.28 99.79 100.29 185.06 15.00 39.99 20.61 30.57%
NAPS 10.1872 10.2186 8.0231 9.743 10.2498 9.6785 8.6514 2.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.70 9.75 9.40 10.20 10.50 7.65 19.10 -
P/RPS 5.26 5.08 4.56 4.02 3.93 2.53 4.05 4.44%
P/EPS 56.32 46.43 669.78 -80.38 36.55 22.01 429.21 -28.69%
EY 1.78 2.15 0.15 -1.24 2.74 4.54 0.23 40.59%
DY 9.35 10.26 10.64 18.14 1.43 5.23 1.83 31.20%
P/NAPS 1.07 0.95 1.18 1.05 1.02 0.79 1.30 -3.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 21/05/07 22/05/06 18/05/05 26/05/04 27/05/03 29/05/02 -
Price 11.50 10.90 9.65 9.90 10.10 8.25 18.10 -
P/RPS 5.65 5.68 4.68 3.91 3.79 2.73 3.83 6.68%
P/EPS 60.53 51.90 687.59 -78.01 35.15 23.73 406.74 -27.18%
EY 1.65 1.93 0.15 -1.28 2.84 4.21 0.25 36.91%
DY 8.70 9.17 10.36 18.69 1.49 4.85 1.93 28.49%
P/NAPS 1.15 1.06 1.21 1.02 0.99 0.85 1.23 -1.11%

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