[PANAMY] QoQ TTM 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- 31.74%
YoY- 829.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 550,325 561,696 600,975 644,872 673,245 696,050 693,824 -14.27%
PBT 49,031 57,489 53,032 48,591 -7,969 -26,361 -19,225 -
Tax -14,317 -18,616 -15,614 -13,036 34,958 37,456 37,424 -
NP 34,714 38,873 37,418 35,555 26,989 11,095 18,199 53.62%
-
NP to SH 34,714 38,873 37,418 35,555 26,989 11,095 18,199 53.62%
-
Tax Rate 29.20% 32.38% 29.44% 26.83% - - - -
Total Cost 515,611 522,823 563,557 609,317 646,256 684,955 675,625 -16.44%
-
Net Worth 618,333 603,107 654,409 487,368 485,894 485,915 546,915 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 60,921 60,921 60,921 60,921 112,414 121,525 121,525 -36.81%
Div Payout % 175.49% 156.72% 162.81% 171.34% 416.52% 1,095.31% 667.76% -
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 618,333 603,107 654,409 487,368 485,894 485,915 546,915 8.50%
NOSH 60,740 60,735 60,762 60,921 60,736 60,739 60,768 -0.03%
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 6.31% 6.92% 6.23% 5.51% 4.01% 1.59% 2.62% -
ROE 5.61% 6.45% 5.72% 7.30% 5.55% 2.28% 3.33% -
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 906.03 924.82 989.06 1,058.54 1,108.46 1,145.96 1,141.75 -14.25%
EPS 57.15 64.00 61.58 58.36 44.44 18.27 29.95 53.66%
DPS 100.00 100.00 100.00 100.00 185.00 200.00 200.00 -36.92%
NAPS 10.18 9.93 10.77 8.00 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 892.30 910.74 974.42 1,045.60 1,091.60 1,128.58 1,124.97 -14.27%
EPS 56.29 63.03 60.67 57.65 43.76 17.99 29.51 53.62%
DPS 98.78 98.78 98.78 98.78 182.27 197.04 197.04 -36.81%
NAPS 10.0257 9.7788 10.6106 7.9022 7.8783 7.8786 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 1.08 1.02 1.01 0.89 0.88 0.85 0.95 8.90%
P/EPS 17.15 14.69 16.24 16.11 21.83 53.10 36.40 -39.36%
EY 5.83 6.81 6.16 6.21 4.58 1.88 2.75 64.80%
DY 10.20 10.64 10.00 10.64 19.07 20.62 18.35 -32.32%
P/NAPS 0.96 0.95 0.93 1.18 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 1.06 1.03 1.09 0.91 0.90 0.76 1.03 1.92%
P/EPS 16.80 14.84 17.54 16.53 22.50 47.63 39.40 -43.26%
EY 5.95 6.74 5.70 6.05 4.44 2.10 2.54 76.10%
DY 10.42 10.53 9.26 10.36 18.50 22.99 16.95 -27.63%
P/NAPS 0.94 0.96 1.00 1.21 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