[PANAMY] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 2.19%
YoY- -48.74%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 693,824 702,208 710,300 739,682 763,499 768,148 789,770 -8.27%
PBT -19,225 -42,657 27,130 33,949 35,292 63,109 57,481 -
Tax 37,424 37,783 -6,841 -4,438 -6,414 -9,500 -212 -
NP 18,199 -4,874 20,289 29,511 28,878 53,609 57,269 -53.46%
-
NP to SH 18,199 -4,874 20,289 29,511 28,878 53,609 57,269 -53.46%
-
Tax Rate - - 25.22% 13.07% 18.17% 15.05% 0.37% -
Total Cost 675,625 707,082 690,011 710,171 734,621 714,539 732,501 -5.25%
-
Net Worth 546,915 591,845 605,572 601,914 586,714 622,634 614,767 -7.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 121,525 121,525 18,222 18,223 18,223 18,223 33,406 136.72%
Div Payout % 667.76% 0.00% 89.82% 61.75% 63.11% 33.99% 58.33% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 546,915 591,845 605,572 601,914 586,714 622,634 614,767 -7.50%
NOSH 60,768 60,764 60,739 60,738 60,736 60,744 60,747 0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.62% -0.69% 2.86% 3.99% 3.78% 6.98% 7.25% -
ROE 3.33% -0.82% 3.35% 4.90% 4.92% 8.61% 9.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,141.75 1,155.62 1,169.42 1,217.82 1,257.07 1,264.55 1,300.08 -8.30%
EPS 29.95 -8.02 33.40 48.59 47.55 88.25 94.27 -53.47%
DPS 200.00 200.00 30.00 30.00 30.00 30.00 55.00 136.65%
NAPS 9.00 9.74 9.97 9.91 9.66 10.25 10.12 -7.52%
Adjusted Per Share Value based on latest NOSH - 60,738
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,124.97 1,138.56 1,151.68 1,199.32 1,237.94 1,245.48 1,280.54 -8.27%
EPS 29.51 -7.90 32.90 47.85 46.82 86.92 92.86 -53.46%
DPS 197.04 197.04 29.55 29.55 29.55 29.55 54.17 136.70%
NAPS 8.8677 9.5962 9.8188 9.7595 9.513 10.0954 9.9679 -7.50%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 10.90 10.20 10.50 10.20 10.20 10.50 10.80 -
P/RPS 0.95 0.88 0.90 0.84 0.81 0.83 0.83 9.42%
P/EPS 36.40 -127.16 31.43 20.99 21.45 11.90 11.46 116.23%
EY 2.75 -0.79 3.18 4.76 4.66 8.41 8.73 -53.73%
DY 18.35 19.61 2.86 2.94 2.94 2.86 5.09 135.29%
P/NAPS 1.21 1.05 1.05 1.03 1.06 1.02 1.07 8.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 19/02/04 -
Price 11.80 9.90 10.30 10.30 10.30 10.10 10.50 -
P/RPS 1.03 0.86 0.88 0.85 0.82 0.80 0.81 17.39%
P/EPS 39.40 -123.42 30.84 21.20 21.66 11.44 11.14 132.31%
EY 2.54 -0.81 3.24 4.72 4.62 8.74 8.98 -56.94%
DY 16.95 20.20 2.91 2.91 2.91 2.97 5.24 118.87%
P/NAPS 1.31 1.02 1.03 1.04 1.07 0.99 1.04 16.65%

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