[PANAMY] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 22.56%
YoY- -45.92%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 169,921 147,122 141,501 180,780 178,554 202,371 205,339 -3.10%
PBT 17,367 20,252 13,291 8,834 15,970 17,313 26,178 -6.60%
Tax -3,826 -3,384 -3,470 -468 -500 -2,476 -7,330 -10.26%
NP 13,541 16,868 9,821 8,366 15,470 14,837 18,848 -5.35%
-
NP to SH 13,541 16,868 9,821 8,366 15,470 14,837 18,848 -5.35%
-
Tax Rate 22.03% 16.71% 26.11% 5.30% 3.13% 14.30% 28.00% -
Total Cost 156,380 130,254 131,680 172,414 163,084 187,534 186,491 -2.88%
-
Net Worth 592,726 588,588 603,107 485,915 601,914 602,107 552,281 1.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,232 - - - - - 3,556 17.21%
Div Payout % 68.18% - - - - - 18.87% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 592,726 588,588 603,107 485,915 601,914 602,107 552,281 1.18%
NOSH 61,550 60,741 60,735 60,739 60,738 60,757 35,562 9.56%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.97% 11.47% 6.94% 4.63% 8.66% 7.33% 9.18% -
ROE 2.28% 2.87% 1.63% 1.72% 2.57% 2.46% 3.41% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 276.07 242.21 232.98 297.63 293.97 333.08 577.41 -11.56%
EPS 22.00 27.77 16.17 13.77 25.47 24.42 53.00 -13.61%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 10.00 6.98%
NAPS 9.63 9.69 9.93 8.00 9.91 9.91 15.53 -7.64%
Adjusted Per Share Value based on latest NOSH - 60,739
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 275.51 238.54 229.43 293.12 289.51 328.12 332.94 -3.10%
EPS 21.96 27.35 15.92 13.56 25.08 24.06 30.56 -5.35%
DPS 14.97 0.00 0.00 0.00 0.00 0.00 5.77 17.20%
NAPS 9.6105 9.5434 9.7788 7.8786 9.7595 9.7626 8.9547 1.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 10.60 10.90 9.40 9.70 10.20 10.60 9.05 -
P/RPS 3.84 4.50 4.03 3.26 3.47 3.18 1.57 16.05%
P/EPS 48.18 39.25 58.13 70.42 40.05 43.41 17.08 18.84%
EY 2.08 2.55 1.72 1.42 2.50 2.30 5.86 -15.84%
DY 1.42 0.00 0.00 0.00 0.00 0.00 1.10 4.34%
P/NAPS 1.10 1.12 0.95 1.21 1.03 1.07 0.58 11.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 21/11/07 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 -
Price 10.50 11.20 9.50 8.70 10.30 10.50 8.80 -
P/RPS 3.80 4.62 4.08 2.92 3.50 3.15 1.52 16.48%
P/EPS 47.73 40.33 58.75 63.16 40.44 43.00 16.60 19.22%
EY 2.10 2.48 1.70 1.58 2.47 2.33 6.02 -16.08%
DY 1.43 0.00 0.00 0.00 0.00 0.00 1.14 3.84%
P/NAPS 1.09 1.16 0.96 1.09 1.04 1.06 0.57 11.39%

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