[PANAMY] YoY Quarter Result on 30-Jun-2004 [#1]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

24-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

30-Jun-2004 [#1]

Profit Trend

QoQ- -193.1%

YoY- -291.5%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	140,974	139,847	183,744	192,128	196,777	216,282	242,245	-8.62%
YoY %	0.81%	-23.89%	-4.36%	-2.36%	-9.02%	-10.72%	-	-
Horiz. %	58.19%	57.73%	75.85%	79.31%	81.23%	89.28%	100.00%	-
PBT	13,681	11,726	7,285	-16,147	11,670	15,389	13,969	-0.34%
YoY %	16.67%	60.96%	145.12%	-238.36%	-24.17%	10.17%	-	-
Horiz. %	97.94%	83.94%	52.15%	-115.59%	83.54%	110.17%	100.00%	-
Tax	-3,381	-3,037	-459	-100	-3,186	-4,309	-3,911	-2.39%
YoY %	-11.33%	-561.66%	-359.00%	96.86%	26.06%	-10.18%	-	-
Horiz. %	86.45%	77.65%	11.74%	2.56%	81.46%	110.18%	100.00%	-
NP	10,300	8,689	6,826	-16,247	8,484	11,080	10,058	0.39%
YoY %	18.54%	27.29%	142.01%	-291.50%	-23.43%	10.16%	-	-
Horiz. %	102.41%	86.39%	67.87%	-161.53%	84.35%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,300	8,689	6,826	-16,247	8,484	11,080	10,058	0.39%
YoY %	18.54%	27.29%	142.01%	-291.50%	-23.43%	10.16%	-	-
Horiz. %	102.41%	86.39%	67.87%	-161.53%	84.35%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.71%	25.90%	6.30%	-	27.30%	28.00%	28.00%	-
YoY %	-4.59%	311.11%	0.00%	-	-2.50%	0.00%	-	-
Horiz. %	88.25%	92.50%	22.50%	-	97.50%	100.00%	100.00%	-
Total Cost	130,674	131,158	176,918	208,375	188,293	205,202	232,187	-9.13%
YoY %	-0.37%	-25.87%	-15.10%	10.67%	-8.24%	-11.62%	-	-
Horiz. %	56.28%	56.49%	76.20%	89.74%	81.10%	88.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	632,211	654,409	546,915	586,714	604,264	545,064	512,725	3.55%
YoY %	-3.39%	19.65%	-6.78%	-2.90%	10.86%	6.31%	-	-
Horiz. %	123.30%	127.63%	106.67%	114.43%	117.85%	106.31%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	632,211	654,409	546,915	586,714	604,264	545,064	512,725	3.55%
YoY %	-3.39%	19.65%	-6.78%	-2.90%	10.86%	6.31%	-	-
Horiz. %	123.30%	127.63%	106.67%	114.43%	117.85%	106.31%	100.00%	-
NOSH	60,731	60,762	60,768	60,736	60,730	35,741	35,730	9.23%
YoY %	-0.05%	-0.01%	0.05%	0.01%	69.92%	0.03%	-	-
Horiz. %	169.97%	170.06%	170.08%	169.99%	169.97%	100.03%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	7.31%	6.21%	3.71%	-8.46%	4.31%	5.12%	4.15%	-
YoY %	17.71%	67.39%	143.85%	-296.29%	-15.82%	23.37%	-	-
Horiz. %	176.14%	149.64%	89.40%	-203.86%	103.86%	123.37%	100.00%	-
ROE	1.63%	1.33%	1.25%	-2.77%	1.40%	2.03%	1.96%	-
YoY %	22.56%	6.40%	145.13%	-297.86%	-31.03%	3.57%	-	-
Horiz. %	83.16%	67.86%	63.78%	-141.33%	71.43%	103.57%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	232.13	230.15	302.37	316.33	324.02	605.12	677.99	-16.35%
YoY %	0.86%	-23.88%	-4.41%	-2.37%	-46.45%	-10.75%	-	-
Horiz. %	34.24%	33.95%	44.60%	46.66%	47.79%	89.25%	100.00%	-
EPS	16.96	14.30	11.24	-26.75	13.97	31.00	28.15	-8.09%
YoY %	18.60%	27.22%	142.02%	-291.48%	-54.94%	10.12%	-	-
Horiz. %	60.25%	50.80%	39.93%	-95.03%	49.63%	110.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	10.41	10.77	9.00	9.66	9.95	15.25	14.35	-5.20%
YoY %	-3.34%	19.67%	-6.83%	-2.91%	-34.75%	6.27%	-	-
Horiz. %	72.54%	75.05%	62.72%	67.32%	69.34%	106.27%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,736
RPS	228.58	226.75	297.92	311.52	319.05	350.68	392.78	-8.62%
YoY %	0.81%	-23.89%	-4.37%	-2.36%	-9.02%	-10.72%	-	-
Horiz. %	58.20%	57.73%	75.85%	79.31%	81.23%	89.28%	100.00%	-
EPS	16.70	14.09	11.07	-26.34	13.76	17.97	16.31	0.39%
YoY %	18.52%	27.28%	142.03%	-291.42%	-23.43%	10.18%	-	-
Horiz. %	102.39%	86.39%	67.87%	-161.50%	84.37%	110.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	10.2507	10.6106	8.8677	9.513	9.7976	8.8377	8.3133	3.55%
YoY %	-3.39%	19.65%	-6.78%	-2.90%	10.86%	6.31%	-	-
Horiz. %	123.30%	127.63%	106.67%	114.43%	117.85%	106.31%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	11.30	10.00	10.90	10.20	8.95	17.30	13.50	-
P/RPS	4.87	4.34	3.60	3.22	2.76	2.86	1.99	16.07%
YoY %	12.21%	20.56%	11.80%	16.67%	-3.50%	43.72%	-	-
Horiz. %	244.72%	218.09%	180.90%	161.81%	138.69%	143.72%	100.00%	-
P/EPS	66.63	69.93	97.04	-38.13	64.07	55.81	47.96	5.63%
YoY %	-4.72%	-27.94%	354.50%	-159.51%	14.80%	16.37%	-	-
Horiz. %	138.93%	145.81%	202.34%	-79.50%	133.59%	116.37%	100.00%	-
EY	1.50	1.43	1.03	-2.62	1.56	1.79	2.09	-5.37%
YoY %	4.90%	38.83%	139.31%	-267.95%	-12.85%	-14.35%	-	-
Horiz. %	71.77%	68.42%	49.28%	-125.36%	74.64%	85.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.09	0.93	1.21	1.06	0.90	1.13	0.94	2.49%
YoY %	17.20%	-23.14%	14.15%	17.78%	-20.35%	20.21%	-	-
Horiz. %	115.96%	98.94%	128.72%	112.77%	95.74%	120.21%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	23/08/06	24/08/05	24/08/04	29/08/03	28/08/02	29/08/01	-
Price	11.60	10.80	11.80	10.30	11.50	17.50	13.90	-
P/RPS	5.00	4.69	3.90	3.26	3.55	2.89	2.05	16.01%
YoY %	6.61%	20.26%	19.63%	-8.17%	22.84%	40.98%	-	-
Horiz. %	243.90%	228.78%	190.24%	159.02%	173.17%	140.98%	100.00%	-
P/EPS	68.40	75.52	105.05	-38.50	82.32	56.45	49.38	5.57%
YoY %	-9.43%	-28.11%	372.86%	-146.77%	45.83%	14.32%	-	-
Horiz. %	138.52%	152.94%	212.74%	-77.97%	166.71%	114.32%	100.00%	-
EY	1.46	1.32	0.95	-2.60	1.21	1.77	2.03	-5.34%
YoY %	10.61%	38.95%	136.54%	-314.88%	-31.64%	-12.81%	-	-
Horiz. %	71.92%	65.02%	46.80%	-128.08%	59.61%	87.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.11	1.00	1.31	1.07	1.16	1.15	0.97	2.27%
YoY %	11.00%	-23.66%	22.43%	-7.76%	0.87%	18.56%	-	-
Horiz. %	114.43%	103.09%	135.05%	110.31%	119.59%	118.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos