[PANAMY] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -39.04%
YoY- -62.4%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 600,925 547,863 561,696 696,050 739,682 787,420 789,390 -4.44%
PBT 63,199 66,472 57,489 -26,361 33,949 60,893 36,895 9.37%
Tax -12,305 -11,225 -18,616 37,456 -4,438 -3,324 4,789 -
NP 50,894 55,247 38,873 11,095 29,511 57,569 41,684 3.37%
-
NP to SH 50,894 55,247 38,873 11,095 29,511 57,569 41,684 3.37%
-
Tax Rate 19.47% 16.89% 32.38% - 13.07% 5.46% -12.98% -
Total Cost 550,031 492,616 522,823 684,955 710,171 729,851 747,706 -4.98%
-
Net Worth 592,726 588,588 603,107 485,915 601,914 602,107 552,281 1.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 71,364 60,619 60,921 121,525 18,223 30,370 16,077 28.16%
Div Payout % 140.22% 109.72% 156.72% 1,095.31% 61.75% 52.75% 38.57% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 592,726 588,588 603,107 485,915 601,914 602,107 552,281 1.18%
NOSH 61,550 60,741 60,735 60,739 60,738 60,757 35,562 9.56%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.47% 10.08% 6.92% 1.59% 3.99% 7.31% 5.28% -
ROE 8.59% 9.39% 6.45% 2.28% 4.90% 9.56% 7.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 976.32 901.95 924.82 1,145.96 1,217.82 1,296.00 2,219.74 -12.78%
EPS 82.69 90.95 64.00 18.27 48.59 94.75 117.21 -5.64%
DPS 115.94 100.00 100.00 200.00 30.00 50.00 45.00 17.06%
NAPS 9.63 9.69 9.93 8.00 9.91 9.91 15.53 -7.64%
Adjusted Per Share Value based on latest NOSH - 60,739
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 989.25 901.89 924.67 1,145.84 1,217.67 1,296.25 1,299.50 -4.44%
EPS 83.78 90.95 63.99 18.26 48.58 94.77 68.62 3.37%
DPS 117.48 99.79 100.29 200.06 30.00 50.00 26.47 28.16%
NAPS 9.7575 9.6894 9.9284 7.9992 9.9088 9.9119 9.0917 1.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 10.60 10.90 9.40 9.70 10.20 10.60 9.05 -
P/RPS 1.09 1.21 1.02 0.85 0.84 0.82 0.41 17.68%
P/EPS 12.82 11.98 14.69 53.10 20.99 11.19 7.72 8.81%
EY 7.80 8.34 6.81 1.88 4.76 8.94 12.95 -8.09%
DY 10.94 9.17 10.64 20.62 2.94 4.72 4.97 14.04%
P/NAPS 1.10 1.12 0.95 1.21 1.03 1.07 0.58 11.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 21/11/07 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 -
Price 10.50 11.20 9.50 8.70 10.30 10.50 8.80 -
P/RPS 1.08 1.24 1.03 0.76 0.85 0.81 0.40 17.98%
P/EPS 12.70 12.31 14.84 47.63 21.20 11.08 7.51 9.14%
EY 7.87 8.12 6.74 2.10 4.72 9.02 13.32 -8.38%
DY 11.04 8.93 10.53 22.99 2.91 4.76 5.11 13.68%
P/NAPS 1.09 1.16 0.96 1.09 1.04 1.06 0.57 11.39%

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