[PANAMY] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -271.8%
YoY- -109.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 562,490 541,115 644,872 702,208 768,148 809,893 806,374 -5.82%
PBT 64,923 57,556 48,590 -42,657 63,109 73,477 27,935 15.07%
Tax -12,293 -10,967 -13,036 37,783 -9,500 -9,300 7,298 -
NP 52,630 46,589 35,554 -4,874 53,609 64,177 35,233 6.91%
-
NP to SH 52,630 46,589 35,554 -4,874 53,609 64,177 35,233 6.91%
-
Tax Rate 18.93% 19.05% 26.83% - 15.05% 12.66% -26.12% -
Total Cost 509,860 494,526 609,318 707,082 714,539 745,716 771,141 -6.65%
-
Net Worth 602,522 619,573 645,702 591,929 622,654 592,868 524,921 2.32%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 69,568 69,580 69,854 121,546 9,112 30,372 17,866 25.40%
Div Payout % 132.18% 149.35% 196.48% 0.00% 17.00% 47.33% 50.71% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 602,522 619,573 645,702 591,929 622,654 592,868 524,921 2.32%
NOSH 60,494 60,505 60,743 60,773 60,746 60,744 35,733 9.16%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.36% 8.61% 5.51% -0.69% 6.98% 7.92% 4.37% -
ROE 8.73% 7.52% 5.51% -0.82% 8.61% 10.82% 6.71% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 929.82 894.33 1,061.63 1,155.46 1,264.51 1,333.27 2,256.65 -13.72%
EPS 87.00 77.00 59.00 -8.02 88.25 105.65 98.60 -2.06%
DPS 115.00 115.00 115.00 200.00 15.00 50.00 50.00 14.87%
NAPS 9.96 10.24 10.63 9.74 10.25 9.76 14.69 -6.26%
Adjusted Per Share Value based on latest NOSH - 60,764
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 912.02 877.37 1,045.60 1,138.56 1,245.48 1,313.16 1,307.46 -5.82%
EPS 85.33 75.54 57.65 -7.90 86.92 104.06 57.13 6.90%
DPS 112.80 112.82 113.26 197.08 14.77 49.25 28.97 25.40%
NAPS 9.7693 10.0458 10.4694 9.5976 10.0957 9.6128 8.5111 2.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.70 9.75 9.40 10.20 10.50 7.65 19.10 -
P/RPS 1.15 1.09 0.89 0.88 0.83 0.57 0.85 5.16%
P/EPS 12.30 12.66 16.06 -127.18 11.90 7.24 19.37 -7.28%
EY 8.13 7.90 6.23 -0.79 8.40 13.81 5.16 7.86%
DY 10.75 11.79 12.23 19.61 1.43 6.54 2.62 26.50%
P/NAPS 1.07 0.95 0.88 1.05 1.02 0.78 1.30 -3.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 21/05/07 22/05/06 18/05/05 26/05/04 27/05/03 29/05/02 -
Price 11.50 10.90 9.65 9.90 10.10 8.25 18.10 -
P/RPS 1.24 1.22 0.91 0.86 0.80 0.62 0.80 7.57%
P/EPS 13.22 14.16 16.49 -123.44 11.44 7.81 18.36 -5.32%
EY 7.57 7.06 6.07 -0.81 8.74 12.81 5.45 5.62%
DY 10.00 10.55 11.92 20.20 1.49 6.06 2.76 23.90%
P/NAPS 1.15 1.06 0.91 1.02 0.99 0.85 1.23 -1.11%

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