[PANAMY] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 48.27%
YoY- -16.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 541,115 644,872 702,208 768,148 809,893 806,374 841,891 -7.09%
PBT 57,556 48,590 -42,657 63,109 73,477 27,935 73,693 -4.03%
Tax -10,967 -13,036 37,783 -9,500 -9,300 7,298 -15,700 -5.80%
NP 46,589 35,554 -4,874 53,609 64,177 35,233 57,993 -3.58%
-
NP to SH 46,589 35,554 -4,874 53,609 64,177 35,233 57,993 -3.58%
-
Tax Rate 19.05% 26.83% - 15.05% 12.66% -26.12% 21.30% -
Total Cost 494,526 609,318 707,082 714,539 745,716 771,141 783,898 -7.38%
-
Net Worth 619,573 645,702 591,929 622,654 592,868 524,921 502,748 3.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 69,580 69,854 121,546 9,112 30,372 17,866 17,865 25.42%
Div Payout % 149.35% 196.48% 0.00% 17.00% 47.33% 50.71% 30.81% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 619,573 645,702 591,929 622,654 592,868 524,921 502,748 3.54%
NOSH 60,505 60,743 60,773 60,746 60,744 35,733 35,731 9.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.61% 5.51% -0.69% 6.98% 7.92% 4.37% 6.89% -
ROE 7.52% 5.51% -0.82% 8.61% 10.82% 6.71% 11.54% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 894.33 1,061.63 1,155.46 1,264.51 1,333.27 2,256.65 2,356.13 -14.90%
EPS 77.00 59.00 -8.02 88.25 105.65 98.60 162.30 -11.68%
DPS 115.00 115.00 200.00 15.00 50.00 50.00 50.00 14.88%
NAPS 10.24 10.63 9.74 10.25 9.76 14.69 14.07 -5.15%
Adjusted Per Share Value based on latest NOSH - 60,744
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 877.37 1,045.60 1,138.56 1,245.48 1,313.16 1,307.46 1,365.04 -7.09%
EPS 75.54 57.65 -7.90 86.92 104.06 57.13 94.03 -3.58%
DPS 112.82 113.26 197.08 14.77 49.25 28.97 28.97 25.41%
NAPS 10.0458 10.4694 9.5976 10.0957 9.6128 8.5111 8.1516 3.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.75 9.40 10.20 10.50 7.65 19.10 13.00 -
P/RPS 1.09 0.89 0.88 0.83 0.57 0.85 0.55 12.06%
P/EPS 12.66 16.06 -127.18 11.90 7.24 19.37 8.01 7.92%
EY 7.90 6.23 -0.79 8.40 13.81 5.16 12.48 -7.33%
DY 11.79 12.23 19.61 1.43 6.54 2.62 3.85 20.49%
P/NAPS 0.95 0.88 1.05 1.02 0.78 1.30 0.92 0.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 22/05/06 18/05/05 26/05/04 27/05/03 29/05/02 18/05/01 -
Price 10.90 9.65 9.90 10.10 8.25 18.10 13.10 -
P/RPS 1.22 0.91 0.86 0.80 0.62 0.80 0.56 13.85%
P/EPS 14.16 16.49 -123.44 11.44 7.81 18.36 8.07 9.81%
EY 7.06 6.07 -0.81 8.74 12.81 5.45 12.39 -8.94%
DY 10.55 11.92 20.20 1.49 6.06 2.76 3.82 18.43%
P/NAPS 1.06 0.91 1.02 0.99 0.85 1.23 0.93 2.20%

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