[PANAMY] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 52.27%
YoY- 1123.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 650,396 581,358 566,265 692,328 730,945 808,076 834,906 -4.07%
PBT 67,929 69,912 57,286 56,698 10,449 58,421 79,749 -2.63%
Tax -12,844 -15,478 -12,141 -10,433 -6,666 -10,212 -22,329 -8.79%
NP 55,085 54,433 45,145 46,265 3,782 48,209 57,420 -0.68%
-
NP to SH 55,085 54,433 45,145 46,265 3,782 48,209 57,420 -0.68%
-
Tax Rate 18.91% 22.14% 21.19% 18.40% 63.80% 17.48% 28.00% -
Total Cost 595,310 526,925 521,120 646,062 727,162 759,866 777,486 -4.34%
-
Net Worth 600,875 603,844 618,379 485,926 605,672 614,766 563,751 1.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 12,149 12,149 8,099 -
Div Payout % - - - - 321.20% 25.20% 14.11% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 600,875 603,844 618,379 485,926 605,672 614,766 563,751 1.06%
NOSH 60,755 60,932 60,744 60,740 60,749 60,747 60,749 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.47% 9.36% 7.97% 6.68% 0.52% 5.97% 6.88% -
ROE 9.17% 9.01% 7.30% 9.52% 0.62% 7.84% 10.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,070.51 954.10 932.21 1,139.81 1,203.21 1,330.22 1,374.35 -4.07%
EPS 90.67 89.33 74.32 76.16 6.23 79.36 94.52 -0.69%
DPS 0.00 0.00 0.00 0.00 20.00 20.00 13.33 -
NAPS 9.89 9.91 10.18 8.00 9.97 10.12 9.28 1.06%
Adjusted Per Share Value based on latest NOSH - 60,736
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,054.55 942.62 918.14 1,122.54 1,185.16 1,310.22 1,353.72 -4.07%
EPS 89.32 88.26 73.20 75.01 6.13 78.17 93.10 -0.68%
DPS 0.00 0.00 0.00 0.00 19.70 19.70 13.13 -
NAPS 9.7426 9.7907 10.0264 7.8788 9.8204 9.9678 9.1407 1.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 10.40 11.70 9.80 9.70 10.50 10.80 8.65 -
P/RPS 0.97 1.23 1.05 0.85 0.87 0.81 0.63 7.45%
P/EPS 11.47 13.10 13.19 12.73 168.63 13.61 9.15 3.83%
EY 8.72 7.64 7.58 7.85 0.59 7.35 10.93 -3.69%
DY 0.00 0.00 0.00 0.00 1.90 1.85 1.54 -
P/NAPS 1.05 1.18 0.96 1.21 1.05 1.07 0.93 2.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 27/02/08 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 -
Price 10.40 11.00 9.60 10.00 10.30 10.50 7.95 -
P/RPS 0.97 1.15 1.03 0.88 0.86 0.79 0.58 8.94%
P/EPS 11.47 12.31 12.92 13.13 165.42 13.23 8.41 5.30%
EY 8.72 8.12 7.74 7.62 0.60 7.56 11.89 -5.03%
DY 0.00 0.00 0.00 0.00 1.94 1.90 1.68 -
P/NAPS 1.05 1.11 0.94 1.25 1.03 1.04 0.86 3.37%

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