[PANAMY] YoY Annual (Unaudited) Result on 31-Mar-2008 [#4]

Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
YoY- 12.97%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 761,407 679,764 600,868 562,490 541,115 644,872 702,208 1.35%
PBT 101,806 79,318 60,818 64,923 57,556 48,590 -42,657 -
Tax -19,127 -14,469 -11,042 -12,293 -10,967 -13,036 37,783 -
NP 82,679 64,849 49,776 52,630 46,589 35,554 -4,874 -
-
NP to SH 82,679 64,849 49,776 52,630 46,589 35,554 -4,874 -
-
Tax Rate 18.79% 18.24% 18.16% 18.93% 19.05% 26.83% - -
Total Cost 678,728 614,915 551,092 509,860 494,526 609,318 707,082 -0.67%
-
Net Worth 648,057 618,186 602,168 602,522 619,573 645,702 591,929 1.52%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 88,150 72,727 63,737 69,568 69,580 69,854 121,546 -5.21%
Div Payout % 106.62% 112.15% 128.05% 132.18% 149.35% 196.48% 0.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 648,057 618,186 602,168 602,522 619,573 645,702 591,929 1.52%
NOSH 60,793 60,606 60,702 60,494 60,505 60,743 60,773 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.86% 9.54% 8.28% 9.36% 8.61% 5.51% -0.69% -
ROE 12.76% 10.49% 8.27% 8.73% 7.52% 5.51% -0.82% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,252.45 1,121.60 989.86 929.82 894.33 1,061.63 1,155.46 1.35%
EPS 136.00 107.00 82.00 87.00 77.00 59.00 -8.02 -
DPS 145.00 120.00 105.00 115.00 115.00 115.00 200.00 -5.21%
NAPS 10.66 10.20 9.92 9.96 10.24 10.63 9.74 1.51%
Adjusted Per Share Value based on latest NOSH - 62,131
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,253.43 1,119.03 989.15 925.97 890.79 1,061.59 1,155.98 1.35%
EPS 136.11 106.75 81.94 86.64 76.70 58.53 -8.02 -
DPS 145.11 119.72 104.93 114.52 114.54 115.00 200.09 -5.21%
NAPS 10.6684 10.1766 9.9129 9.9188 10.1994 10.6296 9.7444 1.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 21.50 14.60 10.50 10.70 9.75 9.40 10.20 -
P/RPS 1.72 1.30 1.06 1.15 1.09 0.89 0.88 11.81%
P/EPS 15.81 13.64 12.80 12.30 12.66 16.06 -127.18 -
EY 6.33 7.33 7.81 8.13 7.90 6.23 -0.79 -
DY 6.74 8.22 10.00 10.75 11.79 12.23 19.61 -16.29%
P/NAPS 2.02 1.43 1.06 1.07 0.95 0.88 1.05 11.51%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 20/05/10 27/05/09 28/05/08 21/05/07 22/05/06 18/05/05 -
Price 23.50 16.74 11.20 11.50 10.90 9.65 9.90 -
P/RPS 1.88 1.49 1.13 1.24 1.22 0.91 0.86 13.91%
P/EPS 17.28 15.64 13.66 13.22 14.16 16.49 -123.44 -
EY 5.79 6.39 7.32 7.57 7.06 6.07 -0.81 -
DY 6.17 7.17 9.38 10.00 10.55 11.92 20.20 -17.92%
P/NAPS 2.20 1.64 1.13 1.15 1.06 0.91 1.02 13.66%

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