[PANAMY] YoY Annual (Unaudited) Result on 31-Mar-2004 [#4]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Annual (Unaudited) Result
Revenue	541,115	644,872	702,208	768,148	809,893	806,374	841,891	-7.09%
YoY %	-16.09%	-8.17%	-8.58%	-5.15%	0.44%	-4.22%	-	-
Horiz. %	64.27%	76.60%	83.41%	91.24%	96.20%	95.78%	100.00%	-
PBT	57,556	48,590	-42,657	63,109	73,477	27,935	73,693	-4.03%
YoY %	18.45%	213.91%	-167.59%	-14.11%	163.03%	-62.09%	-	-
Horiz. %	78.10%	65.94%	-57.88%	85.64%	99.71%	37.91%	100.00%	-
Tax	-10,967	-13,036	37,783	-9,500	-9,300	7,298	-15,700	-5.80%
YoY %	15.87%	-134.50%	497.72%	-2.15%	-227.43%	146.48%	-	-
Horiz. %	69.85%	83.03%	-240.66%	60.51%	59.24%	-46.48%	100.00%	-
NP	46,589	35,554	-4,874	53,609	64,177	35,233	57,993	-3.58%
YoY %	31.04%	829.46%	-109.09%	-16.47%	82.15%	-39.25%	-	-
Horiz. %	80.34%	61.31%	-8.40%	92.44%	110.66%	60.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,589	35,554	-4,874	53,609	64,177	35,233	57,993	-3.58%
YoY %	31.04%	829.46%	-109.09%	-16.47%	82.15%	-39.25%	-	-
Horiz. %	80.34%	61.31%	-8.40%	92.44%	110.66%	60.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.05%	26.83%	-	15.05%	12.66%	-26.12%	21.30%	-
YoY %	-29.00%	0.00%	-	18.88%	148.47%	-222.63%	-	-
Horiz. %	89.44%	125.96%	-	70.66%	59.44%	-122.63%	100.00%	-
Total Cost	494,526	609,318	707,082	714,539	745,716	771,141	783,898	-7.38%
YoY %	-18.84%	-13.83%	-1.04%	-4.18%	-3.30%	-1.63%	-	-
Horiz. %	63.09%	77.73%	90.20%	91.15%	95.13%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	619,573	645,702	591,929	622,654	592,868	524,921	502,748	3.54%
YoY %	-4.05%	9.08%	-4.93%	5.02%	12.94%	4.41%	-	-
Horiz. %	123.24%	128.43%	117.74%	123.85%	117.93%	104.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	69,580	69,854	121,546	9,112	30,372	17,866	17,865	25.42%
YoY %	-0.39%	-42.53%	1,233.91%	-70.00%	70.00%	0.01%	-	-
Horiz. %	389.48%	391.01%	680.36%	51.00%	170.01%	100.01%	100.00%	-
Div Payout %	149.35%	196.48%	0.00%	17.00%	47.33%	50.71%	30.81%	-
YoY %	-23.99%	0.00%	0.00%	-64.08%	-6.67%	64.59%	-	-
Horiz. %	484.75%	637.72%	0.00%	55.18%	153.62%	164.59%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	619,573	645,702	591,929	622,654	592,868	524,921	502,748	3.54%
YoY %	-4.05%	9.08%	-4.93%	5.02%	12.94%	4.41%	-	-
Horiz. %	123.24%	128.43%	117.74%	123.85%	117.93%	104.41%	100.00%	-
NOSH	60,505	60,743	60,773	60,746	60,744	35,733	35,731	9.17%
YoY %	-0.39%	-0.05%	0.04%	0.00%	69.99%	0.01%	-	-
Horiz. %	169.33%	170.00%	170.08%	170.01%	170.00%	100.01%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	8.61%	5.51%	-0.69%	6.98%	7.92%	4.37%	6.89%	-
YoY %	56.26%	898.55%	-109.89%	-11.87%	81.24%	-36.57%	-	-
Horiz. %	124.96%	79.97%	-10.01%	101.31%	114.95%	63.43%	100.00%	-
ROE	7.52%	5.51%	-0.82%	8.61%	10.82%	6.71%	11.54%	-
YoY %	36.48%	771.95%	-109.52%	-20.43%	61.25%	-41.85%	-	-
Horiz. %	65.16%	47.75%	-7.11%	74.61%	93.76%	58.15%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	894.33	1,061.63	1,155.46	1,264.51	1,333.27	2,256.65	2,356.13	-14.90%
YoY %	-15.76%	-8.12%	-8.62%	-5.16%	-40.92%	-4.22%	-	-
Horiz. %	37.96%	45.06%	49.04%	53.67%	56.59%	95.78%	100.00%	-
EPS	77.00	59.00	-8.02	88.25	105.65	98.60	162.30	-11.68%
YoY %	30.51%	835.66%	-109.09%	-16.47%	7.15%	-39.25%	-	-
Horiz. %	47.44%	36.35%	-4.94%	54.37%	65.10%	60.75%	100.00%	-
DPS	115.00	115.00	200.00	15.00	50.00	50.00	50.00	14.88%
YoY %	0.00%	-42.50%	1,233.33%	-70.00%	0.00%	0.00%	-	-
Horiz. %	230.00%	230.00%	400.00%	30.00%	100.00%	100.00%	100.00%	-
NAPS	10.24	10.63	9.74	10.25	9.76	14.69	14.07	-5.15%
YoY %	-3.67%	9.14%	-4.98%	5.02%	-33.56%	4.41%	-	-
Horiz. %	72.78%	75.55%	69.23%	72.85%	69.37%	104.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,744
RPS	890.79	1,061.59	1,155.98	1,264.53	1,333.25	1,327.46	1,385.93	-7.09%
YoY %	-16.09%	-8.17%	-8.58%	-5.15%	0.44%	-4.22%	-	-
Horiz. %	64.27%	76.60%	83.41%	91.24%	96.20%	95.78%	100.00%	-
EPS	76.70	58.53	-8.02	88.25	105.65	58.00	95.47	-3.58%
YoY %	31.04%	829.80%	-109.09%	-16.47%	82.16%	-39.25%	-	-
Horiz. %	80.34%	61.31%	-8.40%	92.44%	110.66%	60.75%	100.00%	-
DPS	114.54	115.00	200.09	15.00	50.00	29.41	29.41	25.41%
YoY %	-0.40%	-42.53%	1,233.93%	-70.00%	70.01%	0.00%	-	-
Horiz. %	389.46%	391.02%	680.35%	51.00%	170.01%	100.00%	100.00%	-
NAPS	10.1994	10.6296	9.7444	10.2502	9.7598	8.6413	8.2763	3.54%
YoY %	-4.05%	9.08%	-4.93%	5.02%	12.94%	4.41%	-	-
Horiz. %	123.24%	128.43%	117.74%	123.85%	117.92%	104.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	9.75	9.40	10.20	10.50	7.65	19.10	13.00	-
P/RPS	1.09	0.89	0.88	0.83	0.57	0.85	0.55	12.06%
YoY %	22.47%	1.14%	6.02%	45.61%	-32.94%	54.55%	-	-
Horiz. %	198.18%	161.82%	160.00%	150.91%	103.64%	154.55%	100.00%	-
P/EPS	12.66	16.06	-127.18	11.90	7.24	19.37	8.01	7.92%
YoY %	-21.17%	112.63%	-1,168.74%	64.36%	-62.62%	141.82%	-	-
Horiz. %	158.05%	200.50%	-1,587.77%	148.56%	90.39%	241.82%	100.00%	-
EY	7.90	6.23	-0.79	8.40	13.81	5.16	12.48	-7.33%
YoY %	26.81%	888.61%	-109.40%	-39.17%	167.64%	-58.65%	-	-
Horiz. %	63.30%	49.92%	-6.33%	67.31%	110.66%	41.35%	100.00%	-
DY	11.79	12.23	19.61	1.43	6.54	2.62	3.85	20.49%
YoY %	-3.60%	-37.63%	1,271.33%	-78.13%	149.62%	-31.95%	-	-
Horiz. %	306.23%	317.66%	509.35%	37.14%	169.87%	68.05%	100.00%	-
P/NAPS	0.95	0.88	1.05	1.02	0.78	1.30	0.92	0.53%
YoY %	7.95%	-16.19%	2.94%	30.77%	-40.00%	41.30%	-	-
Horiz. %	103.26%	95.65%	114.13%	110.87%	84.78%	141.30%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	21/05/07	22/05/06	18/05/05	26/05/04	27/05/03	29/05/02	18/05/01	-
Price	10.90	9.65	9.90	10.10	8.25	18.10	13.10	-
P/RPS	1.22	0.91	0.86	0.80	0.62	0.80	0.56	13.85%
YoY %	34.07%	5.81%	7.50%	29.03%	-22.50%	42.86%	-	-
Horiz. %	217.86%	162.50%	153.57%	142.86%	110.71%	142.86%	100.00%	-
P/EPS	14.16	16.49	-123.44	11.44	7.81	18.36	8.07	9.81%
YoY %	-14.13%	113.36%	-1,179.02%	46.48%	-57.46%	127.51%	-	-
Horiz. %	175.46%	204.34%	-1,529.62%	141.76%	96.78%	227.51%	100.00%	-
EY	7.06	6.07	-0.81	8.74	12.81	5.45	12.39	-8.94%
YoY %	16.31%	849.38%	-109.27%	-31.77%	135.05%	-56.01%	-	-
Horiz. %	56.98%	48.99%	-6.54%	70.54%	103.39%	43.99%	100.00%	-
DY	10.55	11.92	20.20	1.49	6.06	2.76	3.82	18.43%
YoY %	-11.49%	-40.99%	1,255.70%	-75.41%	119.57%	-27.75%	-	-
Horiz. %	276.18%	312.04%	528.80%	39.01%	158.64%	72.25%	100.00%	-
P/NAPS	1.06	0.91	1.02	0.99	0.85	1.23	0.93	2.20%
YoY %	16.48%	-10.78%	3.03%	16.47%	-30.89%	32.26%	-	-
Horiz. %	113.98%	97.85%	109.68%	106.45%	91.40%	132.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos