[PANAMY] YoY Cumulative 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- 55.04%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 424,699 519,246 548,209 606,057 626,180 637,518 656,630 -7.00%
PBT 42,965 42,524 7,837 43,816 59,812 46,723 59,243 -5.21%
Tax -9,106 -7,825 -5,000 -7,659 -16,747 -13,082 -16,588 -9.50%
NP 33,859 34,699 2,837 36,157 43,065 33,641 42,655 -3.77%
-
NP to SH 33,859 34,699 2,837 36,157 43,065 33,641 42,655 -3.77%
-
Tax Rate 21.19% 18.40% 63.80% 17.48% 28.00% 28.00% 28.00% -
Total Cost 390,840 484,547 545,372 569,900 583,115 603,877 613,975 -7.24%
-
Net Worth 618,379 485,927 605,672 614,766 563,751 532,396 496,337 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 - - 9,112 9,112 6,074 - - -
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 618,379 485,927 605,672 614,766 563,751 532,396 496,337 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 5.48% 7.14% 0.47% 5.88% 7.64% 6.32% 8.59% -
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 699.16 854.85 902.41 997.66 1,030.77 1,784.20 1,837.58 -14.86%
EPS 55.74 57.12 4.67 59.52 70.89 94.15 119.37 -11.91%
DPS 0.00 0.00 15.00 15.00 10.00 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 688.61 841.91 888.87 982.66 1,015.29 1,033.67 1,064.66 -7.00%
EPS 54.90 56.26 4.60 58.63 69.83 54.55 69.16 -3.77%
DPS 0.00 0.00 14.77 14.77 9.85 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 1.40 1.13 1.16 1.08 0.84 0.91 0.79 10.00%
P/EPS 17.58 16.98 224.84 18.15 12.20 17.21 12.15 6.34%
EY 5.69 5.89 0.44 5.51 8.20 5.81 8.23 -5.96%
DY 0.00 0.00 1.43 1.39 1.16 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 1.37 1.17 1.14 1.05 0.77 0.87 0.76 10.31%
P/EPS 17.22 17.51 220.56 17.64 11.21 16.46 11.73 6.60%
EY 5.81 5.71 0.45 5.67 8.92 6.07 8.53 -6.19%
DY 0.00 0.00 1.46 1.43 1.26 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