[PANAMY] YoY Cumulative 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- 122.56%
YoY- 2055.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 326,531 288,096 281,348 364,524 370,682 399,148 421,621 -4.16%
PBT 32,209 33,933 25,017 16,119 -177 28,983 41,567 -4.15%
Tax -6,777 -6,765 -6,507 -927 -600 -5,662 -11,639 -8.61%
NP 25,432 27,168 18,510 15,192 -777 23,321 29,928 -2.67%
-
NP to SH 25,432 27,168 18,510 15,192 -777 23,321 29,928 -2.67%
-
Tax Rate 21.04% 19.94% 26.01% 5.75% - 19.54% 28.00% -
Total Cost 301,099 260,928 262,838 349,332 371,459 375,827 391,693 -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 9,082 - - - - - 3,562 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 4.36% 4.62% 3.07% 3.13% -0.13% 3.87% 5.41% -
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 539.25 474.22 463.14 600.04 610.65 657.06 1,183.38 -12.26%
EPS 42.00 44.72 30.47 25.01 -1.28 38.39 84.00 -10.90%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 10.00 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 529.44 467.12 456.18 591.04 601.02 647.18 683.62 -4.16%
EPS 41.24 44.05 30.01 24.63 -1.26 37.81 48.53 -2.67%
DPS 14.73 0.00 0.00 0.00 0.00 0.00 5.78 16.85%
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 1.97 2.30 2.03 1.62 1.67 1.61 0.76 17.18%
P/EPS 25.24 24.37 30.85 38.79 -796.88 27.61 10.77 15.23%
EY 3.96 4.10 3.24 2.58 -0.13 3.62 9.28 -13.22%
DY 1.42 0.00 0.00 0.00 0.00 0.00 1.10 4.34%
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 1.95 2.36 2.05 1.45 1.69 1.60 0.74 17.50%
P/EPS 25.00 25.04 31.18 34.79 -804.69 27.35 10.48 15.57%
EY 4.00 3.99 3.21 2.87 -0.12 3.66 9.55 -13.48%
DY 1.43 0.00 0.00 0.00 0.00 0.00 1.14 3.84%
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