[PANAMY] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.77%
YoY- 82.15%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 644,872 702,208 768,148 809,893 806,374 841,891 806,602 -3.65%
PBT 48,590 -42,657 63,109 73,477 27,935 73,693 71,105 -6.14%
Tax -13,036 37,783 -9,500 -9,300 7,298 -15,700 -18,870 -5.97%
NP 35,554 -4,874 53,609 64,177 35,233 57,993 52,235 -6.20%
-
NP to SH 35,554 -4,874 53,609 64,177 35,233 57,993 52,235 -6.20%
-
Tax Rate 26.83% - 15.05% 12.66% -26.12% 21.30% 26.54% -
Total Cost 609,318 707,082 714,539 745,716 771,141 783,898 754,367 -3.49%
-
Net Worth 645,702 591,929 622,654 592,868 524,921 502,748 458,816 5.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 69,854 121,546 9,112 30,372 17,866 17,865 - -
Div Payout % 196.48% 0.00% 17.00% 47.33% 50.71% 30.81% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 645,702 591,929 622,654 592,868 524,921 502,748 458,816 5.85%
NOSH 60,743 60,773 60,746 60,744 35,733 35,731 35,733 9.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.51% -0.69% 6.98% 7.92% 4.37% 6.89% 6.48% -
ROE 5.51% -0.82% 8.61% 10.82% 6.71% 11.54% 11.38% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,061.63 1,155.46 1,264.51 1,333.27 2,256.65 2,356.13 2,257.28 -11.80%
EPS 59.00 -8.02 88.25 105.65 98.60 162.30 146.18 -14.02%
DPS 115.00 200.00 15.00 50.00 50.00 50.00 0.00 -
NAPS 10.63 9.74 10.25 9.76 14.69 14.07 12.84 -3.09%
Adjusted Per Share Value based on latest NOSH - 60,736
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,045.60 1,138.56 1,245.48 1,313.16 1,307.46 1,365.04 1,307.83 -3.65%
EPS 57.65 -7.90 86.92 104.06 57.13 94.03 84.69 -6.20%
DPS 113.26 197.08 14.77 49.25 28.97 28.97 0.00 -
NAPS 10.4694 9.5976 10.0957 9.6128 8.5111 8.1516 7.4393 5.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 9.40 10.20 10.50 7.65 19.10 13.00 17.70 -
P/RPS 0.89 0.88 0.83 0.57 0.85 0.55 0.78 2.22%
P/EPS 16.06 -127.18 11.90 7.24 19.37 8.01 12.11 4.81%
EY 6.23 -0.79 8.40 13.81 5.16 12.48 8.26 -4.58%
DY 12.23 19.61 1.43 6.54 2.62 3.85 0.00 -
P/NAPS 0.88 1.05 1.02 0.78 1.30 0.92 1.38 -7.22%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 18/05/05 26/05/04 27/05/03 29/05/02 18/05/01 25/05/00 -
Price 9.65 9.90 10.10 8.25 18.10 13.10 17.80 -
P/RPS 0.91 0.86 0.80 0.62 0.80 0.56 0.79 2.38%
P/EPS 16.49 -123.44 11.44 7.81 18.36 8.07 12.18 5.17%
EY 6.07 -0.81 8.74 12.81 5.45 12.39 8.21 -4.90%
DY 11.92 20.20 1.49 6.06 2.76 3.82 0.00 -
P/NAPS 0.91 1.02 0.99 0.85 1.23 0.93 1.39 -6.81%

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