[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 52.27%
YoY- 1123.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 562,696 559,388 644,872 692,328 729,048 734,976 702,208 -13.71%
PBT 50,034 46,904 48,590 56,698 32,238 29,140 -42,657 -
Tax -13,014 -12,148 -13,036 -10,433 -1,854 -1,836 37,783 -
NP 37,020 34,756 35,554 46,265 30,384 27,304 -4,874 -
-
NP to SH 37,020 34,756 35,554 46,265 30,384 27,304 -4,874 -
-
Tax Rate 26.01% 25.90% 26.83% 18.40% 5.75% 6.30% - -
Total Cost 525,676 524,632 609,318 646,062 698,664 707,672 707,082 -17.91%
-
Net Worth 603,230 654,409 645,702 485,926 486,003 546,915 591,929 1.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 69,854 - - - 121,546 -
Div Payout % - - 196.48% - - - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 603,230 654,409 645,702 485,926 486,003 546,915 591,929 1.26%
NOSH 60,748 60,762 60,743 60,740 60,750 60,768 60,773 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.58% 6.21% 5.51% 6.68% 4.17% 3.71% -0.69% -
ROE 6.14% 5.31% 5.51% 9.52% 6.25% 4.99% -0.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 926.27 920.62 1,061.63 1,139.81 1,200.07 1,209.47 1,155.46 -13.69%
EPS 60.94 57.20 59.00 76.16 50.02 44.96 -8.02 -
DPS 0.00 0.00 115.00 0.00 0.00 0.00 200.00 -
NAPS 9.93 10.77 10.63 8.00 8.00 9.00 9.74 1.29%
Adjusted Per Share Value based on latest NOSH - 60,736
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 912.36 906.99 1,045.60 1,122.54 1,182.08 1,191.69 1,138.56 -13.71%
EPS 60.02 56.35 57.65 75.01 49.26 44.27 -7.90 -
DPS 0.00 0.00 113.26 0.00 0.00 0.00 197.08 -
NAPS 9.7808 10.6106 10.4694 7.8788 7.8801 8.8677 9.5976 1.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 9.40 10.00 9.40 9.70 9.70 10.90 10.20 -
P/RPS 1.01 1.09 0.89 0.85 0.81 0.90 0.88 9.61%
P/EPS 15.43 17.48 16.06 12.73 19.39 24.26 -127.18 -
EY 6.48 5.72 6.23 7.85 5.16 4.12 -0.79 -
DY 0.00 0.00 12.23 0.00 0.00 0.00 19.61 -
P/NAPS 0.95 0.93 0.88 1.21 1.21 1.21 1.05 -6.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 -
Price 9.50 10.80 9.65 10.00 8.70 11.80 9.90 -
P/RPS 1.03 1.17 0.91 0.88 0.72 0.98 0.86 12.76%
P/EPS 15.59 18.88 16.49 13.13 17.39 26.26 -123.44 -
EY 6.41 5.30 6.07 7.62 5.75 3.81 -0.81 -
DY 0.00 0.00 11.92 0.00 0.00 0.00 20.20 -
P/NAPS 0.96 1.00 0.91 1.25 1.09 1.31 1.02 -3.95%

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