[PANAMY] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 343.41%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 581,358 566,265 692,328 730,945 808,076 834,906 850,024 -6.13%
PBT 69,912 57,286 56,698 10,449 58,421 79,749 62,297 1.93%
Tax -15,478 -12,141 -10,433 -6,666 -10,212 -22,329 -17,442 -1.97%
NP 54,433 45,145 46,265 3,782 48,209 57,420 44,854 3.27%
-
NP to SH 54,433 45,145 46,265 3,782 48,209 57,420 44,854 3.27%
-
Tax Rate 22.14% 21.19% 18.40% 63.80% 17.48% 28.00% 28.00% -
Total Cost 526,925 521,120 646,062 727,162 759,866 777,486 805,169 -6.81%
-
Net Worth 603,844 618,379 485,926 605,672 614,766 563,751 532,396 2.12%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 12,149 12,149 8,099 - -
Div Payout % - - - 321.20% 25.20% 14.11% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 603,844 618,379 485,926 605,672 614,766 563,751 532,396 2.12%
NOSH 60,932 60,744 60,740 60,749 60,747 60,749 35,731 9.29%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.36% 7.97% 6.68% 0.52% 5.97% 6.88% 5.28% -
ROE 9.01% 7.30% 9.52% 0.62% 7.84% 10.19% 8.43% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 954.10 932.21 1,139.81 1,203.21 1,330.22 1,374.35 2,378.94 -14.11%
EPS 89.33 74.32 76.16 6.23 79.36 94.52 125.53 -5.50%
DPS 0.00 0.00 0.00 20.00 20.00 13.33 0.00 -
NAPS 9.91 10.18 8.00 9.97 10.12 9.28 14.90 -6.56%
Adjusted Per Share Value based on latest NOSH - 60,739
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 942.62 918.14 1,122.54 1,185.16 1,310.22 1,353.72 1,378.23 -6.13%
EPS 88.26 73.20 75.01 6.13 78.17 93.10 72.73 3.27%
DPS 0.00 0.00 0.00 19.70 19.70 13.13 0.00 -
NAPS 9.7907 10.0264 7.8788 9.8204 9.9678 9.1407 8.6323 2.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.70 9.80 9.70 10.50 10.80 8.65 16.20 -
P/RPS 1.23 1.05 0.85 0.87 0.81 0.63 0.68 10.37%
P/EPS 13.10 13.19 12.73 168.63 13.61 9.15 12.90 0.25%
EY 7.64 7.58 7.85 0.59 7.35 10.93 7.75 -0.23%
DY 0.00 0.00 0.00 1.90 1.85 1.54 0.00 -
P/NAPS 1.18 0.96 1.21 1.05 1.07 0.93 1.09 1.33%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 26/02/02 -
Price 11.00 9.60 10.00 10.30 10.50 7.95 15.50 -
P/RPS 1.15 1.03 0.88 0.86 0.79 0.58 0.65 9.97%
P/EPS 12.31 12.92 13.13 165.42 13.23 8.41 12.35 -0.05%
EY 8.12 7.74 7.62 0.60 7.56 11.89 8.10 0.04%
DY 0.00 0.00 0.00 1.94 1.90 1.68 0.00 -
P/NAPS 1.11 0.94 1.25 1.03 1.04 0.86 1.04 1.09%

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