[PANAMY] YoY Cumulative 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- 128.4%
YoY- 1123.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 487,797 436,019 424,699 519,246 548,209 606,057 626,180 -4.07%
PBT 50,947 52,434 42,965 42,524 7,837 43,816 59,812 -2.63%
Tax -9,633 -11,609 -9,106 -7,825 -5,000 -7,659 -16,747 -8.79%
NP 41,314 40,825 33,859 34,699 2,837 36,157 43,065 -0.68%
-
NP to SH 41,314 40,825 33,859 34,699 2,837 36,157 43,065 -0.68%
-
Tax Rate 18.91% 22.14% 21.19% 18.40% 63.80% 17.48% 28.00% -
Total Cost 446,483 395,194 390,840 484,547 545,372 569,900 583,115 -4.34%
-
Net Worth 600,875 603,844 618,379 485,927 605,672 614,766 563,751 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 - - - - 9,112 9,112 6,074 -
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 600,875 603,844 618,379 485,927 605,672 614,766 563,751 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 6.88% 6.76% 5.48% 7.14% 0.47% 5.88% 7.64% -
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 802.88 715.57 699.16 854.85 902.41 997.66 1,030.77 -4.07%
EPS 68.00 67.00 55.74 57.12 4.67 59.52 70.89 -0.69%
DPS 0.00 0.00 0.00 0.00 15.00 15.00 10.00 -
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 790.92 706.96 688.61 841.91 888.87 982.66 1,015.29 -4.07%
EPS 66.99 66.19 54.90 56.26 4.60 58.63 69.83 -0.68%
DPS 0.00 0.00 0.00 0.00 14.77 14.77 9.85 -
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 1.30 1.64 1.40 1.13 1.16 1.08 0.84 7.54%
P/EPS 15.29 17.46 17.58 16.98 224.84 18.15 12.20 3.83%
EY 6.54 5.73 5.69 5.89 0.44 5.51 8.20 -3.69%
DY 0.00 0.00 0.00 0.00 1.43 1.39 1.16 -
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 1.30 1.54 1.37 1.17 1.14 1.05 0.77 9.11%
P/EPS 15.29 16.42 17.22 17.51 220.56 17.64 11.21 5.30%
EY 6.54 6.09 5.81 5.71 0.45 5.67 8.92 -5.03%
DY 0.00 0.00 0.00 0.00 1.46 1.43 1.26 -
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