[PANAMY] YoY Annual (Unaudited) Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annual (Unaudited) Result
Revenue	679,764	600,868	562,490	541,115	644,872	702,208	768,148	-2.01%
YoY %	13.13%	6.82%	3.95%	-16.09%	-8.17%	-8.58%	-	-
Horiz. %	88.49%	78.22%	73.23%	70.44%	83.95%	91.42%	100.00%	-
PBT	79,318	60,818	64,923	57,556	48,590	-42,657	63,109	3.88%
YoY %	30.42%	-6.32%	12.80%	18.45%	213.91%	-167.59%	-	-
Horiz. %	125.68%	96.37%	102.87%	91.20%	76.99%	-67.59%	100.00%	-
Tax	-14,469	-11,042	-12,293	-10,967	-13,036	37,783	-9,500	7.26%
YoY %	-31.04%	10.18%	-12.09%	15.87%	-134.50%	497.72%	-	-
Horiz. %	152.31%	116.23%	129.40%	115.44%	137.22%	-397.72%	100.00%	-
NP	64,849	49,776	52,630	46,589	35,554	-4,874	53,609	3.22%
YoY %	30.28%	-5.42%	12.97%	31.04%	829.46%	-109.09%	-	-
Horiz. %	120.97%	92.85%	98.17%	86.91%	66.32%	-9.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,849	49,776	52,630	46,589	35,554	-4,874	53,609	3.22%
YoY %	30.28%	-5.42%	12.97%	31.04%	829.46%	-109.09%	-	-
Horiz. %	120.97%	92.85%	98.17%	86.91%	66.32%	-9.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	18.16%	18.93%	19.05%	26.83%	-	15.05%	-
YoY %	0.44%	-4.07%	-0.63%	-29.00%	0.00%	-	-	-
Horiz. %	121.20%	120.66%	125.78%	126.58%	178.27%	-	100.00%	-
Total Cost	614,915	551,092	509,860	494,526	609,318	707,082	714,539	-2.47%
YoY %	11.58%	8.09%	3.10%	-18.84%	-13.83%	-1.04%	-	-
Horiz. %	86.06%	77.13%	71.36%	69.21%	85.27%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,186	602,168	602,522	619,573	645,702	591,929	622,654	-0.11%
YoY %	2.66%	-0.06%	-2.75%	-4.05%	9.08%	-4.93%	-	-
Horiz. %	99.28%	96.71%	96.77%	99.51%	103.70%	95.07%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	72,727	63,737	69,568	69,580	69,854	121,546	9,112	41.34%
YoY %	14.10%	-8.38%	-0.02%	-0.39%	-42.53%	1,233.91%	-	-
Horiz. %	798.15%	699.48%	763.48%	763.61%	766.62%	1,333.91%	100.00%	-
Div Payout %	112.15%	128.05%	132.18%	149.35%	196.48%	0.00%	17.00%	-
YoY %	-12.42%	-3.12%	-11.50%	-23.99%	0.00%	0.00%	-	-
Horiz. %	659.71%	753.24%	777.53%	878.53%	1,155.76%	0.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	618,186	602,168	602,522	619,573	645,702	591,929	622,654	-0.11%
YoY %	2.66%	-0.06%	-2.75%	-4.05%	9.08%	-4.93%	-	-
Horiz. %	99.28%	96.71%	96.77%	99.51%	103.70%	95.07%	100.00%	-
NOSH	60,606	60,702	60,494	60,505	60,743	60,773	60,746	-0.03%
YoY %	-0.16%	0.34%	-0.02%	-0.39%	-0.05%	0.04%	-	-
Horiz. %	99.77%	99.93%	99.59%	99.60%	100.00%	100.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.54%	8.28%	9.36%	8.61%	5.51%	-0.69%	6.98%	-
YoY %	15.22%	-11.54%	8.71%	56.26%	898.55%	-109.89%	-	-
Horiz. %	136.68%	118.62%	134.10%	123.35%	78.94%	-9.89%	100.00%	-
ROE	10.49%	8.27%	8.73%	7.52%	5.51%	-0.82%	8.61%	-
YoY %	26.84%	-5.27%	16.09%	36.48%	771.95%	-109.52%	-	-
Horiz. %	121.84%	96.05%	101.39%	87.34%	64.00%	-9.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	1,121.60	989.86	929.82	894.33	1,061.63	1,155.46	1,264.51	-1.97%
YoY %	13.31%	6.46%	3.97%	-15.76%	-8.12%	-8.62%	-	-
Horiz. %	88.70%	78.28%	73.53%	70.73%	83.96%	91.38%	100.00%	-
EPS	107.00	82.00	87.00	77.00	59.00	-8.02	88.25	3.26%
YoY %	30.49%	-5.75%	12.99%	30.51%	835.66%	-109.09%	-	-
Horiz. %	121.25%	92.92%	98.58%	87.25%	66.86%	-9.09%	100.00%	-
DPS	120.00	105.00	115.00	115.00	115.00	200.00	15.00	41.39%
YoY %	14.29%	-8.70%	0.00%	0.00%	-42.50%	1,233.33%	-	-
Horiz. %	800.00%	700.00%	766.67%	766.67%	766.67%	1,333.33%	100.00%	-
NAPS	10.20	9.92	9.96	10.24	10.63	9.74	10.25	-0.08%
YoY %	2.82%	-0.40%	-2.73%	-3.67%	9.14%	-4.98%	-	-
Horiz. %	99.51%	96.78%	97.17%	99.90%	103.71%	95.02%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,619
RPS	1,102.17	974.25	912.02	877.37	1,045.60	1,138.56	1,245.48	-2.01%
YoY %	13.13%	6.82%	3.95%	-16.09%	-8.16%	-8.58%	-	-
Horiz. %	88.49%	78.22%	73.23%	70.44%	83.95%	91.42%	100.00%	-
EPS	105.15	80.71	85.33	75.54	57.65	-7.90	86.92	3.22%
YoY %	30.28%	-5.41%	12.96%	31.03%	829.75%	-109.09%	-	-
Horiz. %	120.97%	92.86%	98.17%	86.91%	66.33%	-9.09%	100.00%	-
DPS	117.92	103.34	112.80	112.82	113.26	197.08	14.77	41.35%
YoY %	14.11%	-8.39%	-0.02%	-0.39%	-42.53%	1,234.33%	-	-
Horiz. %	798.38%	699.66%	763.71%	763.85%	766.82%	1,334.33%	100.00%	-
NAPS	10.0233	9.7636	9.7693	10.0458	10.4694	9.5976	10.0957	-0.11%
YoY %	2.66%	-0.06%	-2.75%	-4.05%	9.08%	-4.93%	-	-
Horiz. %	99.28%	96.71%	96.77%	99.51%	103.70%	95.07%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	14.60	10.50	10.70	9.75	9.40	10.20	10.50	-
P/RPS	1.30	1.06	1.15	1.09	0.89	0.88	0.83	7.76%
YoY %	22.64%	-7.83%	5.50%	22.47%	1.14%	6.02%	-	-
Horiz. %	156.63%	127.71%	138.55%	131.33%	107.23%	106.02%	100.00%	-
P/EPS	13.64	12.80	12.30	12.66	16.06	-127.18	11.90	2.29%
YoY %	6.56%	4.07%	-2.84%	-21.17%	112.63%	-1,168.74%	-	-
Horiz. %	114.62%	107.56%	103.36%	106.39%	134.96%	-1,068.74%	100.00%	-
EY	7.33	7.81	8.13	7.90	6.23	-0.79	8.40	-2.24%
YoY %	-6.15%	-3.94%	2.91%	26.81%	888.61%	-109.40%	-	-
Horiz. %	87.26%	92.98%	96.79%	94.05%	74.17%	-9.40%	100.00%	-
DY	8.22	10.00	10.75	11.79	12.23	19.61	1.43	33.82%
YoY %	-17.80%	-6.98%	-8.82%	-3.60%	-37.63%	1,271.33%	-	-
Horiz. %	574.83%	699.30%	751.75%	824.48%	855.24%	1,371.33%	100.00%	-
P/NAPS	1.43	1.06	1.07	0.95	0.88	1.05	1.02	5.79%
YoY %	34.91%	-0.93%	12.63%	7.95%	-16.19%	2.94%	-	-
Horiz. %	140.20%	103.92%	104.90%	93.14%	86.27%	102.94%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	20/05/10	27/05/09	28/05/08	21/05/07	22/05/06	18/05/05	26/05/04	-
Price	16.74	11.20	11.50	10.90	9.65	9.90	10.10	-
P/RPS	1.49	1.13	1.24	1.22	0.91	0.86	0.80	10.91%
YoY %	31.86%	-8.87%	1.64%	34.07%	5.81%	7.50%	-	-
Horiz. %	186.25%	141.25%	155.00%	152.50%	113.75%	107.50%	100.00%	-
P/EPS	15.64	13.66	13.22	14.16	16.49	-123.44	11.44	5.34%
YoY %	14.49%	3.33%	-6.64%	-14.13%	113.36%	-1,179.02%	-	-
Horiz. %	136.71%	119.41%	115.56%	123.78%	144.14%	-1,079.02%	100.00%	-
EY	6.39	7.32	7.57	7.06	6.07	-0.81	8.74	-5.08%
YoY %	-12.70%	-3.30%	7.22%	16.31%	849.38%	-109.27%	-	-
Horiz. %	73.11%	83.75%	86.61%	80.78%	69.45%	-9.27%	100.00%	-
DY	7.17	9.38	10.00	10.55	11.92	20.20	1.49	29.91%
YoY %	-23.56%	-6.20%	-5.21%	-11.49%	-40.99%	1,255.70%	-	-
Horiz. %	481.21%	629.53%	671.14%	708.05%	800.00%	1,355.70%	100.00%	-
P/NAPS	1.64	1.13	1.15	1.06	0.91	1.02	0.99	8.77%
YoY %	45.13%	-1.74%	8.49%	16.48%	-10.78%	3.03%	-	-
Horiz. %	165.66%	114.14%	116.16%	107.07%	91.92%	103.03%	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