[PANAMY] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 11.28%
YoY- 2055.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 653,062 576,192 562,696 729,048 741,364 798,296 843,242 -4.16%
PBT 64,418 67,866 50,034 32,238 -354 57,966 83,134 -4.15%
Tax -13,554 -13,530 -13,014 -1,854 -1,200 -11,324 -23,278 -8.61%
NP 50,864 54,336 37,020 30,384 -1,554 46,642 59,856 -2.67%
-
NP to SH 50,864 54,336 37,020 30,384 -1,554 46,642 59,856 -2.67%
-
Tax Rate 21.04% 19.94% 26.01% 5.75% - 19.54% 28.00% -
Total Cost 602,198 521,856 525,676 698,664 742,918 751,654 783,386 -4.28%
-
Net Worth 583,119 588,680 603,230 486,003 601,567 602,008 553,311 0.87%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 18,165 - - - - - 7,125 16.86%
Div Payout % 35.71% - - - - - 11.90% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 583,119 588,680 603,230 486,003 601,567 602,008 553,311 0.87%
NOSH 60,552 60,751 60,748 60,750 60,703 60,747 35,628 9.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.79% 9.43% 6.58% 4.17% -0.21% 5.84% 7.10% -
ROE 8.72% 9.23% 6.14% 6.25% -0.26% 7.75% 10.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,078.51 948.44 926.27 1,200.07 1,221.29 1,314.12 2,366.76 -12.26%
EPS 84.00 89.44 60.94 50.02 -2.56 76.78 168.00 -10.90%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 20.00 6.98%
NAPS 9.63 9.69 9.93 8.00 9.91 9.91 15.53 -7.64%
Adjusted Per Share Value based on latest NOSH - 60,739
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,058.88 934.24 912.36 1,182.08 1,202.05 1,294.36 1,367.23 -4.16%
EPS 82.47 88.10 60.02 49.26 -2.52 75.63 97.05 -2.67%
DPS 29.45 0.00 0.00 0.00 0.00 0.00 11.55 16.86%
NAPS 9.4547 9.5449 9.7808 7.8801 9.7538 9.761 8.9714 0.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 10.60 10.90 9.40 9.70 10.20 10.60 9.05 -
P/RPS 0.98 1.15 1.01 0.81 0.84 0.81 0.38 17.08%
P/EPS 12.62 12.19 15.43 19.39 -398.44 13.81 5.39 15.21%
EY 7.92 8.21 6.48 5.16 -0.25 7.24 18.56 -13.22%
DY 2.83 0.00 0.00 0.00 0.00 0.00 2.21 4.20%
P/NAPS 1.10 1.12 0.95 1.21 1.03 1.07 0.58 11.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 21/11/07 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 -
Price 10.50 11.20 9.50 8.70 10.30 10.50 8.80 -
P/RPS 0.97 1.18 1.03 0.72 0.84 0.80 0.37 17.40%
P/EPS 12.50 12.52 15.59 17.39 -402.34 13.68 5.24 15.57%
EY 8.00 7.99 6.41 5.75 -0.25 7.31 19.09 -13.48%
DY 2.86 0.00 0.00 0.00 0.00 0.00 2.27 3.92%
P/NAPS 1.09 1.16 0.96 1.09 1.04 1.06 0.57 11.39%

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