[PANAMY] YoY 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- 35.96%

YoY- -17.34%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Quarter Result
Revenue	116,416	125,626	153,999	162,091	183,713	168,856	185,261	-7.44%
YoY %	-7.33%	-18.42%	-4.99%	-11.77%	8.80%	-8.86%	-	-
Horiz. %	62.84%	67.81%	83.13%	87.49%	99.16%	91.14%	100.00%	-
PBT	14,591	6,066	-50,494	19,293	13,665	-18,788	14,450	0.16%
YoY %	140.54%	112.01%	-361.72%	41.19%	172.73%	-230.02%	-	-
Horiz. %	100.98%	41.98%	-349.44%	133.52%	94.57%	-130.02%	100.00%	-
Tax	-1,861	-5,211	42,783	-1,841	7,447	20,380	888	-
YoY %	64.29%	-112.18%	2,423.90%	-124.72%	-63.46%	2,195.05%	-	-
Horiz. %	-209.57%	-586.82%	4,817.91%	-207.32%	838.63%	2,295.05%	100.00%	-
NP	12,730	855	-7,711	17,452	21,112	1,592	15,338	-3.05%
YoY %	1,388.89%	111.09%	-144.18%	-17.34%	1,226.13%	-89.62%	-	-
Horiz. %	83.00%	5.57%	-50.27%	113.78%	137.65%	10.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,730	855	-7,711	17,452	21,112	1,592	15,338	-3.05%
YoY %	1,388.89%	111.09%	-144.18%	-17.34%	1,226.13%	-89.62%	-	-
Horiz. %	83.00%	5.57%	-50.27%	113.78%	137.65%	10.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.75%	85.91%	-	9.54%	-54.50%	-	-6.15%	-
YoY %	-85.16%	0.00%	-	117.50%	0.00%	-	-	-
Horiz. %	-207.32%	-1,396.91%	-	-155.12%	886.18%	-	100.00%	-
Total Cost	103,686	124,771	161,710	144,639	162,601	167,264	169,923	-7.89%
YoY %	-16.90%	-22.84%	11.80%	-11.05%	-2.79%	-1.56%	-	-
Horiz. %	61.02%	73.43%	95.17%	85.12%	95.69%	98.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	620,739	487,368	591,845	622,634	587,927	525,538	502,809	3.57%
YoY %	27.37%	-17.65%	-4.94%	5.90%	11.87%	4.52%	-	-
Horiz. %	123.45%	96.93%	117.71%	123.83%	116.93%	104.52%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	60,619	60,921	112,414	9,111	24,294	12,521	12,507	30.07%
YoY %	-0.50%	-45.81%	1,133.83%	-62.50%	94.03%	0.11%	-	-
Horiz. %	484.68%	487.10%	898.81%	72.85%	194.24%	100.11%	100.00%	-
Div Payout %	476.19%	7,125.27%	0.00%	52.21%	115.07%	786.52%	81.55%	-
YoY %	-93.32%	0.00%	0.00%	-54.63%	-85.37%	864.46%	-	-
Horiz. %	583.92%	8,737.30%	0.00%	64.02%	141.10%	964.46%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	620,739	487,368	591,845	622,634	587,927	525,538	502,809	3.57%
YoY %	27.37%	-17.65%	-4.94%	5.90%	11.87%	4.52%	-	-
Horiz. %	123.45%	96.93%	117.71%	123.83%	116.93%	104.52%	100.00%	-
NOSH	60,619	60,921	60,764	60,744	60,736	35,775	35,736	9.20%
YoY %	-0.50%	0.26%	0.03%	0.01%	69.77%	0.11%	-	-
Horiz. %	169.63%	170.48%	170.04%	169.98%	169.96%	100.11%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	10.93%	0.68%	-5.01%	10.77%	11.49%	0.94%	8.28%	-
YoY %	1,507.35%	113.57%	-146.52%	-6.27%	1,122.34%	-88.65%	-	-
Horiz. %	132.00%	8.21%	-60.51%	130.07%	138.77%	11.35%	100.00%	-
ROE	2.05%	0.18%	-1.30%	2.80%	3.59%	0.30%	3.05%	-
YoY %	1,038.89%	113.85%	-146.43%	-22.01%	1,096.67%	-90.16%	-	-
Horiz. %	67.21%	5.90%	-42.62%	91.80%	117.70%	9.84%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	192.05	206.21	253.44	266.84	302.48	471.99	518.41	-15.24%
YoY %	-6.87%	-18.64%	-5.02%	-11.78%	-35.91%	-8.95%	-	-
Horiz. %	37.05%	39.78%	48.89%	51.47%	58.35%	91.05%	100.00%	-
EPS	21.00	1.00	-12.69	28.73	34.76	4.45	42.92	-11.22%
YoY %	2,000.00%	107.88%	-144.17%	-17.35%	681.12%	-89.63%	-	-
Horiz. %	48.93%	2.33%	-29.57%	66.94%	80.99%	10.37%	100.00%	-
DPS	100.00	100.00	185.00	15.00	40.00	35.00	35.00	19.11%
YoY %	0.00%	-45.95%	1,133.33%	-62.50%	14.29%	0.00%	-	-
Horiz. %	285.71%	285.71%	528.57%	42.86%	114.29%	100.00%	100.00%	-
NAPS	10.24	8.00	9.74	10.25	9.68	14.69	14.07	-5.15%
YoY %	28.00%	-17.86%	-4.98%	5.89%	-34.10%	4.41%	-	-
Horiz. %	72.78%	56.86%	69.23%	72.85%	68.80%	104.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,744
RPS	188.76	203.69	249.69	262.81	297.87	273.78	300.38	-7.44%
YoY %	-7.33%	-18.42%	-4.99%	-11.77%	8.80%	-8.86%	-	-
Horiz. %	62.84%	67.81%	83.12%	87.49%	99.16%	91.14%	100.00%	-
EPS	20.64	1.39	-12.50	28.30	34.23	2.58	24.87	-3.05%
YoY %	1,384.89%	111.12%	-144.17%	-17.32%	1,226.74%	-89.63%	-	-
Horiz. %	82.99%	5.59%	-50.26%	113.79%	137.64%	10.37%	100.00%	-
DPS	98.29	98.78	182.27	14.77	39.39	20.30	20.28	30.07%
YoY %	-0.50%	-45.81%	1,134.06%	-62.50%	94.04%	0.10%	-	-
Horiz. %	484.66%	487.08%	898.77%	72.83%	194.23%	100.10%	100.00%	-
NAPS	10.0647	7.9022	9.5962	10.0954	9.5327	8.5211	8.1526	3.57%
YoY %	27.37%	-17.65%	-4.94%	5.90%	11.87%	4.52%	-	-
Horiz. %	123.45%	96.93%	117.71%	123.83%	116.93%	104.52%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
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	5.08	4.56	4.02	3.93	2.53	4.05	2.51	12.46%
YoY %	11.40%	13.43%	2.29%	55.34%	-37.53%	61.35%	-	-
Horiz. %	202.39%	181.67%	160.16%	156.57%	100.80%	161.35%	100.00%	-
P/EPS	46.43	669.78	-80.38	36.55	22.01	429.21	30.29	7.37%
YoY %	-93.07%	933.27%	-319.92%	66.06%	-94.87%	1,317.00%	-	-
Horiz. %	153.28%	2,211.22%	-265.37%	120.67%	72.66%	1,417.00%	100.00%	-
EY	2.15	0.15	-1.24	2.74	4.54	0.23	3.30	-6.88%
YoY %	1,333.33%	112.10%	-145.26%	-39.65%	1,873.91%	-93.03%	-	-
Horiz. %	65.15%	4.55%	-37.58%	83.03%	137.58%	6.97%	100.00%	-
DY	10.26	10.64	18.14	1.43	5.23	1.83	2.69	24.98%
YoY %	-3.57%	-41.35%	1,168.53%	-72.66%	185.79%	-31.97%	-	-
Horiz. %	381.41%	395.54%	674.35%	53.16%	194.42%	68.03%	100.00%	-
P/NAPS	0.95	1.18	1.05	1.02	0.79	1.30	0.92	0.53%
YoY %	-19.49%	12.38%	2.94%	29.11%	-39.23%	41.30%	-	-
Horiz. %	103.26%	128.26%	114.13%	110.87%	85.87%	141.30%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
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	5.68	4.68	3.91	3.79	2.73	3.83	2.53	14.42%
YoY %	21.37%	19.69%	3.17%	38.83%	-28.72%	51.38%	-	-
Horiz. %	224.51%	184.98%	154.55%	149.80%	107.91%	151.38%	100.00%	-
P/EPS	51.90	687.59	-78.01	35.15	23.73	406.74	30.52	9.24%
YoY %	-92.45%	981.41%	-321.93%	48.12%	-94.17%	1,232.70%	-	-
Horiz. %	170.05%	2,252.92%	-255.60%	115.17%	77.75%	1,332.70%	100.00%	-
EY	1.93	0.15	-1.28	2.84	4.21	0.25	3.28	-8.45%
YoY %	1,186.67%	111.72%	-145.07%	-32.54%	1,584.00%	-92.38%	-	-
Horiz. %	58.84%	4.57%	-39.02%	86.59%	128.35%	7.62%	100.00%	-
DY	9.17	10.36	18.69	1.49	4.85	1.93	2.67	22.81%
YoY %	-11.49%	-44.57%	1,154.36%	-69.28%	151.30%	-27.72%	-	-
Horiz. %	343.45%	388.01%	700.00%	55.81%	181.65%	72.28%	100.00%	-
P/NAPS	1.06	1.21	1.02	0.99	0.85	1.23	0.93	2.20%
YoY %	-12.40%	18.63%	3.03%	16.47%	-30.89%	32.26%	-	-
Horiz. %	113.98%	130.11%	109.68%	106.45%	91.40%	132.26%	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