[PANAMY] QoQ TTM 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- 143.25%
YoY- 33.02%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 561,696 600,975 644,872 673,245 696,050 693,824 702,208 -13.81%
PBT 57,489 53,032 48,591 -7,969 -26,361 -19,225 -42,657 -
Tax -18,616 -15,614 -13,036 34,958 37,456 37,424 37,783 -
NP 38,873 37,418 35,555 26,989 11,095 18,199 -4,874 -
-
NP to SH 38,873 37,418 35,555 26,989 11,095 18,199 -4,874 -
-
Tax Rate 32.38% 29.44% 26.83% - - - - -
Total Cost 522,823 563,557 609,317 646,256 684,955 675,625 707,082 -18.21%
-
Net Worth 603,107 654,409 487,368 485,894 485,915 546,915 591,845 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 60,921 60,921 60,921 112,414 121,525 121,525 121,525 -36.86%
Div Payout % 156.72% 162.81% 171.34% 416.52% 1,095.31% 667.76% 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 603,107 654,409 487,368 485,894 485,915 546,915 591,845 1.26%
NOSH 60,735 60,762 60,921 60,736 60,739 60,768 60,764 -0.03%
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 6.92% 6.23% 5.51% 4.01% 1.59% 2.62% -0.69% -
ROE 6.45% 5.72% 7.30% 5.55% 2.28% 3.33% -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 924.82 989.06 1,058.54 1,108.46 1,145.96 1,141.75 1,155.62 -13.79%
EPS 64.00 61.58 58.36 44.44 18.27 29.95 -8.02 -
DPS 100.00 100.00 100.00 185.00 200.00 200.00 200.00 -36.97%
NAPS 9.93 10.77 8.00 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 924.67 989.33 1,061.59 1,108.30 1,145.84 1,142.18 1,155.98 -13.81%
EPS 63.99 61.60 58.53 44.43 18.26 29.96 -8.02 -
DPS 100.29 100.29 100.29 185.06 200.06 200.06 200.06 -36.86%
NAPS 9.9284 10.7729 8.0231 7.9988 7.9992 9.0033 9.743 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 1.02 1.01 0.89 0.88 0.85 0.95 0.88 10.33%
P/EPS 14.69 16.24 16.11 21.83 53.10 36.40 -127.16 -
EY 6.81 6.16 6.21 4.58 1.88 2.75 -0.79 -
DY 10.64 10.00 10.64 19.07 20.62 18.35 19.61 -33.45%
P/NAPS 0.95 0.93 1.18 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 1.09 0.91 0.90 0.76 1.03 0.86 12.76%
P/EPS 14.84 17.54 16.53 22.50 47.63 39.40 -123.42 -
EY 6.74 5.70 6.05 4.44 2.10 2.54 -0.81 -
DY 10.53 9.26 10.36 18.50 22.99 16.95 20.20 -35.20%
P/NAPS 0.96 1.00 1.21 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