[PANAMY] QoQ Annualized Quarter 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- 11.28%
YoY- 2055.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 559,388 644,872 692,328 729,048 734,976 702,208 730,945 -16.37%
PBT 46,904 48,590 56,698 32,238 29,140 -42,657 10,449 172.86%
Tax -12,148 -13,036 -10,433 -1,854 -1,836 37,783 -6,666 49.36%
NP 34,756 35,554 46,265 30,384 27,304 -4,874 3,782 340.52%
-
NP to SH 34,756 35,554 46,265 30,384 27,304 -4,874 3,782 340.52%
-
Tax Rate 25.90% 26.83% 18.40% 5.75% 6.30% - 63.80% -
Total Cost 524,632 609,318 646,062 698,664 707,672 707,082 727,162 -19.60%
-
Net Worth 654,409 645,702 485,926 486,003 546,915 591,929 605,672 5.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 69,854 - - - 121,546 12,149 -
Div Payout % - 196.48% - - - 0.00% 321.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 654,409 645,702 485,926 486,003 546,915 591,929 605,672 5.30%
NOSH 60,762 60,743 60,740 60,750 60,768 60,773 60,749 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.21% 5.51% 6.68% 4.17% 3.71% -0.69% 0.52% -
ROE 5.31% 5.51% 9.52% 6.25% 4.99% -0.82% 0.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 920.62 1,061.63 1,139.81 1,200.07 1,209.47 1,155.46 1,203.21 -16.38%
EPS 57.20 59.00 76.16 50.02 44.96 -8.02 6.23 340.25%
DPS 0.00 115.00 0.00 0.00 0.00 200.00 20.00 -
NAPS 10.77 10.63 8.00 8.00 9.00 9.74 9.97 5.29%
Adjusted Per Share Value based on latest NOSH - 60,739
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 906.99 1,045.60 1,122.54 1,182.08 1,191.69 1,138.56 1,185.16 -16.37%
EPS 56.35 57.65 75.01 49.26 44.27 -7.90 6.13 340.60%
DPS 0.00 113.26 0.00 0.00 0.00 197.08 19.70 -
NAPS 10.6106 10.4694 7.8788 7.8801 8.8677 9.5976 9.8204 5.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.00 9.40 9.70 9.70 10.90 10.20 10.50 -
P/RPS 1.09 0.89 0.85 0.81 0.90 0.88 0.87 16.26%
P/EPS 17.48 16.06 12.73 19.39 24.26 -127.18 168.63 -78.02%
EY 5.72 6.23 7.85 5.16 4.12 -0.79 0.59 356.56%
DY 0.00 12.23 0.00 0.00 0.00 19.61 1.90 -
P/NAPS 0.93 0.88 1.21 1.21 1.21 1.05 1.05 -7.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 -
Price 10.80 9.65 10.00 8.70 11.80 9.90 10.30 -
P/RPS 1.17 0.91 0.88 0.72 0.98 0.86 0.86 22.84%
P/EPS 18.88 16.49 13.13 17.39 26.26 -123.44 165.42 -76.56%
EY 5.30 6.07 7.62 5.75 3.81 -0.81 0.60 329.02%
DY 0.00 11.92 0.00 0.00 0.00 20.20 1.94 -
P/NAPS 1.00 0.91 1.25 1.09 1.31 1.02 1.03 -1.95%

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