[PANAMY] QoQ 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 600,975 644,872 673,245 696,050 693,824 702,208 710,300 -10.57%
PBT 53,032 48,591 -7,969 -26,361 -19,225 -42,657 27,130 56.52%
Tax -15,614 -13,036 34,958 37,456 37,424 37,783 -6,841 73.61%
NP 37,418 35,555 26,989 11,095 18,199 -4,874 20,289 50.55%
-
NP to SH 37,418 35,555 26,989 11,095 18,199 -4,874 20,289 50.55%
-
Tax Rate 29.44% 26.83% - - - - 25.22% -
Total Cost 563,557 609,317 646,256 684,955 675,625 707,082 690,011 -12.65%
-
Net Worth 654,409 487,368 485,894 485,915 546,915 591,845 605,572 5.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 60,921 60,921 112,414 121,525 121,525 121,525 18,222 124.08%
Div Payout % 162.81% 171.34% 416.52% 1,095.31% 667.76% 0.00% 89.82% -
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 654,409 487,368 485,894 485,915 546,915 591,845 605,572 5.32%
NOSH 60,762 60,921 60,736 60,739 60,768 60,764 60,739 0.02%
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 6.23% 5.51% 4.01% 1.59% 2.62% -0.69% 2.86% -
ROE 5.72% 7.30% 5.55% 2.28% 3.33% -0.82% 3.35% -
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 989.06 1,058.54 1,108.46 1,145.96 1,141.75 1,155.62 1,169.42 -10.59%
EPS 61.58 58.36 44.44 18.27 29.95 -8.02 33.40 50.52%
DPS 100.00 100.00 185.00 200.00 200.00 200.00 30.00 123.63%
NAPS 10.77 8.00 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 989.33 1,061.59 1,108.30 1,145.84 1,142.18 1,155.98 1,169.30 -10.57%
EPS 61.60 58.53 44.43 18.26 29.96 -8.02 33.40 50.56%
DPS 100.29 100.29 185.06 200.06 200.06 200.06 30.00 124.07%
NAPS 10.7729 8.0231 7.9988 7.9992 9.0033 9.743 9.969 5.32%
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 1.01 0.89 0.88 0.85 0.95 0.88 0.90 8.01%
P/EPS 16.24 16.11 21.83 53.10 36.40 -127.16 31.43 -35.68%
EY 6.16 6.21 4.58 1.88 2.75 -0.79 3.18 55.58%
DY 10.00 10.64 19.07 20.62 18.35 19.61 2.86 130.89%
P/NAPS 0.93 1.18 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 1.09 0.91 0.90 0.76 1.03 0.86 0.88 15.38%
P/EPS 17.54 16.53 22.50 47.63 39.40 -123.42 30.84 -31.42%
EY 5.70 6.05 4.44 2.10 2.54 -0.81 3.24 45.88%
DY 9.26 10.36 18.50 22.99 16.95 20.20 2.91 116.80%
P/NAPS 1.00 1.21 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