[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -23.15%
YoY- 829.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 566,265 562,696 559,388 644,872 692,328 729,048 734,976 -15.91%
PBT 57,286 50,034 46,904 48,590 56,698 32,238 29,140 56.73%
Tax -12,141 -13,014 -12,148 -13,036 -10,433 -1,854 -1,836 251.09%
NP 45,145 37,020 34,756 35,554 46,265 30,384 27,304 39.69%
-
NP to SH 45,145 37,020 34,756 35,554 46,265 30,384 27,304 39.69%
-
Tax Rate 21.19% 26.01% 25.90% 26.83% 18.40% 5.75% 6.30% -
Total Cost 521,120 525,676 524,632 609,318 646,062 698,664 707,672 -18.40%
-
Net Worth 618,379 603,230 654,409 645,702 485,926 486,003 546,915 8.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 69,854 - - - -
Div Payout % - - - 196.48% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 618,379 603,230 654,409 645,702 485,926 486,003 546,915 8.50%
NOSH 60,744 60,748 60,762 60,743 60,740 60,750 60,768 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.97% 6.58% 6.21% 5.51% 6.68% 4.17% 3.71% -
ROE 7.30% 6.14% 5.31% 5.51% 9.52% 6.25% 4.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 932.21 926.27 920.62 1,061.63 1,139.81 1,200.07 1,209.47 -15.89%
EPS 74.32 60.94 57.20 59.00 76.16 50.02 44.96 39.67%
DPS 0.00 0.00 0.00 115.00 0.00 0.00 0.00 -
NAPS 10.18 9.93 10.77 10.63 8.00 8.00 9.00 8.53%
Adjusted Per Share Value based on latest NOSH - 60,921
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 918.14 912.36 906.99 1,045.60 1,122.54 1,182.08 1,191.69 -15.91%
EPS 73.20 60.02 56.35 57.65 75.01 49.26 44.27 39.70%
DPS 0.00 0.00 0.00 113.26 0.00 0.00 0.00 -
NAPS 10.0264 9.7808 10.6106 10.4694 7.8788 7.8801 8.8677 8.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.80 9.40 10.00 9.40 9.70 9.70 10.90 -
P/RPS 1.05 1.01 1.09 0.89 0.85 0.81 0.90 10.79%
P/EPS 13.19 15.43 17.48 16.06 12.73 19.39 24.26 -33.31%
EY 7.58 6.48 5.72 6.23 7.85 5.16 4.12 49.97%
DY 0.00 0.00 0.00 12.23 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.93 0.88 1.21 1.21 1.21 -14.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 -
Price 9.60 9.50 10.80 9.65 10.00 8.70 11.80 -
P/RPS 1.03 1.03 1.17 0.91 0.88 0.72 0.98 3.36%
P/EPS 12.92 15.59 18.88 16.49 13.13 17.39 26.26 -37.59%
EY 7.74 6.41 5.30 6.07 7.62 5.75 3.81 60.19%
DY 0.00 0.00 0.00 11.92 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.00 0.91 1.25 1.09 1.31 -19.80%

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