[PANAMY] YoY Cumulative 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- 465.12%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 436,019 424,699 519,246 548,209 606,057 626,180 637,518 -6.13%
PBT 52,434 42,965 42,524 7,837 43,816 59,812 46,723 1.93%
Tax -11,609 -9,106 -7,825 -5,000 -7,659 -16,747 -13,082 -1.97%
NP 40,825 33,859 34,699 2,837 36,157 43,065 33,641 3.27%
-
NP to SH 40,825 33,859 34,699 2,837 36,157 43,065 33,641 3.27%
-
Tax Rate 22.14% 21.19% 18.40% 63.80% 17.48% 28.00% 28.00% -
Total Cost 395,194 390,840 484,547 545,372 569,900 583,115 603,877 -6.81%
-
Net Worth 603,844 618,379 485,927 605,672 614,766 563,751 532,396 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 - - - 9,112 9,112 6,074 - -
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 603,844 618,379 485,927 605,672 614,766 563,751 532,396 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 6.76% 5.48% 7.14% 0.47% 5.88% 7.64% 6.32% -
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 715.57 699.16 854.85 902.41 997.66 1,030.77 1,784.20 -14.11%
EPS 67.00 55.74 57.12 4.67 59.52 70.89 94.15 -5.50%
DPS 0.00 0.00 0.00 15.00 15.00 10.00 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 706.96 688.61 841.91 888.87 982.66 1,015.29 1,033.67 -6.13%
EPS 66.19 54.90 56.26 4.60 58.63 69.83 54.55 3.27%
DPS 0.00 0.00 0.00 14.77 14.77 9.85 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 1.64 1.40 1.13 1.16 1.08 0.84 0.91 10.30%
P/EPS 17.46 17.58 16.98 224.84 18.15 12.20 17.21 0.24%
EY 5.73 5.69 5.89 0.44 5.51 8.20 5.81 -0.23%
DY 0.00 0.00 0.00 1.43 1.39 1.16 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 1.54 1.37 1.17 1.14 1.05 0.77 0.87 9.98%
P/EPS 16.42 17.22 17.51 220.56 17.64 11.21 16.46 -0.04%
EY 6.09 5.81 5.71 0.45 5.67 8.92 6.07 0.05%
DY 0.00 0.00 0.00 1.46 1.43 1.26 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