[PANAMY] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -13.49%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 143,351 154,722 177,527 206,909 204,559 198,913 222,728 -7.07%
PBT 17,948 26,406 8,014 14,833 18,245 14,116 19,434 -1.31%
Tax -2,599 -6,898 -4,400 -1,997 -5,109 -3,952 -5,442 -11.58%
NP 15,349 19,508 3,614 12,836 13,136 10,164 13,992 1.55%
-
NP to SH 15,349 19,508 3,614 12,836 13,136 10,164 13,992 1.55%
-
Tax Rate 14.48% 26.12% 54.90% 13.46% 28.00% 28.00% 28.00% -
Total Cost 128,002 135,214 173,913 194,073 191,423 188,749 208,736 -7.82%
-
Net Worth 618,333 485,894 605,572 614,767 563,839 532,502 496,294 3.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 9,110 9,112 6,075 - - -
Div Payout % - - 252.10% 70.99% 46.25% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 618,333 485,894 605,572 614,767 563,839 532,502 496,294 3.73%
NOSH 60,740 60,736 60,739 60,747 60,758 35,738 35,730 9.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.71% 12.61% 2.04% 6.20% 6.42% 5.11% 6.28% -
ROE 2.48% 4.01% 0.60% 2.09% 2.33% 1.91% 2.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 236.01 254.74 292.28 340.60 336.68 556.58 623.36 -14.93%
EPS 25.27 32.11 5.95 21.13 21.62 28.44 39.16 -7.03%
DPS 0.00 0.00 15.00 15.00 10.00 0.00 0.00 -
NAPS 10.18 8.00 9.97 10.12 9.28 14.90 13.89 -5.04%
Adjusted Per Share Value based on latest NOSH - 60,747
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 232.43 250.87 287.84 335.48 331.67 322.52 361.13 -7.07%
EPS 24.89 31.63 5.86 20.81 21.30 16.48 22.69 1.55%
DPS 0.00 0.00 14.77 14.77 9.85 0.00 0.00 -
NAPS 10.0257 7.8783 9.8188 9.9679 9.1421 8.634 8.0469 3.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.80 9.70 10.50 10.80 8.65 16.20 14.50 -
P/RPS 4.15 3.81 3.59 3.17 2.57 2.91 2.33 10.09%
P/EPS 38.78 30.20 176.47 51.11 40.01 56.96 37.03 0.77%
EY 2.58 3.31 0.57 1.96 2.50 1.76 2.70 -0.75%
DY 0.00 0.00 1.43 1.39 1.16 0.00 0.00 -
P/NAPS 0.96 1.21 1.05 1.07 0.93 1.09 1.04 -1.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 26/02/02 27/02/01 -
Price 9.60 10.00 10.30 10.50 7.95 15.50 14.00 -
P/RPS 4.07 3.93 3.52 3.08 2.36 2.78 2.25 10.37%
P/EPS 37.99 31.13 173.11 49.69 36.77 54.50 35.75 1.01%
EY 2.63 3.21 0.58 2.01 2.72 1.83 2.80 -1.03%
DY 0.00 0.00 1.46 1.43 1.26 0.00 0.00 -
P/NAPS 0.94 1.25 1.03 1.04 0.86 1.04 1.01 -1.18%

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