[PANAMY] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 3.36%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 566,265 692,328 730,945 808,076 834,906 850,024 875,506 -7.00%
PBT 57,286 56,698 10,449 58,421 79,749 62,297 78,990 -5.21%
Tax -12,141 -10,433 -6,666 -10,212 -22,329 -17,442 -22,117 -9.50%
NP 45,145 46,265 3,782 48,209 57,420 44,854 56,873 -3.77%
-
NP to SH 45,145 46,265 3,782 48,209 57,420 44,854 56,873 -3.77%
-
Tax Rate 21.19% 18.40% 63.80% 17.48% 28.00% 28.00% 28.00% -
Total Cost 521,120 646,062 727,162 759,866 777,486 805,169 818,633 -7.24%
-
Net Worth 618,379 485,926 605,672 614,766 563,751 532,396 496,337 3.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 12,149 12,149 8,099 - - -
Div Payout % - - 321.20% 25.20% 14.11% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 618,379 485,926 605,672 614,766 563,751 532,396 496,337 3.73%
NOSH 60,744 60,740 60,749 60,747 60,749 35,731 35,733 9.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.97% 6.68% 0.52% 5.97% 6.88% 5.28% 6.50% -
ROE 7.30% 9.52% 0.62% 7.84% 10.19% 8.43% 11.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 932.21 1,139.81 1,203.21 1,330.22 1,374.35 2,378.94 2,450.11 -14.86%
EPS 74.32 76.16 6.23 79.36 94.52 125.53 159.16 -11.91%
DPS 0.00 0.00 20.00 20.00 13.33 0.00 0.00 -
NAPS 10.18 8.00 9.97 10.12 9.28 14.90 13.89 -5.04%
Adjusted Per Share Value based on latest NOSH - 60,747
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 918.14 1,122.54 1,185.16 1,310.22 1,353.72 1,378.23 1,419.55 -7.00%
EPS 73.20 75.01 6.13 78.17 93.10 72.73 92.21 -3.77%
DPS 0.00 0.00 19.70 19.70 13.13 0.00 0.00 -
NAPS 10.0264 7.8788 9.8204 9.9678 9.1407 8.6323 8.0476 3.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.80 9.70 10.50 10.80 8.65 16.20 14.50 -
P/RPS 1.05 0.85 0.87 0.81 0.63 0.68 0.59 10.07%
P/EPS 13.19 12.73 168.63 13.61 9.15 12.90 9.11 6.35%
EY 7.58 7.85 0.59 7.35 10.93 7.75 10.98 -5.98%
DY 0.00 0.00 1.90 1.85 1.54 0.00 0.00 -
P/NAPS 0.96 1.21 1.05 1.07 0.93 1.09 1.04 -1.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 26/02/02 27/02/01 -
Price 9.60 10.00 10.30 10.50 7.95 15.50 14.00 -
P/RPS 1.03 0.88 0.86 0.79 0.58 0.65 0.57 10.35%
P/EPS 12.92 13.13 165.42 13.23 8.41 12.35 8.80 6.60%
EY 7.74 7.62 0.60 7.56 11.89 8.10 11.37 -6.20%
DY 0.00 0.00 1.94 1.90 1.68 0.00 0.00 -
P/NAPS 0.94 1.25 1.03 1.04 0.86 1.04 1.01 -1.18%

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