[PANAMY] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -4.05%
YoY- 69.85%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 600,975 693,824 763,499 790,388 780,411 858,450 824,274 -5.12%
PBT 53,032 -19,225 35,292 69,758 29,355 68,296 72,537 -5.08%
Tax -15,614 37,424 -6,414 -8,178 6,900 -14,190 -19,271 -3.44%
NP 37,418 18,199 28,878 61,580 36,255 54,106 53,266 -5.71%
-
NP to SH 37,418 18,199 28,878 61,580 36,255 54,106 53,266 -5.71%
-
Tax Rate 29.44% - 18.17% 11.72% -23.51% 20.78% 26.57% -
Total Cost 563,557 675,625 734,621 728,808 744,156 804,344 771,008 -5.08%
-
Net Worth 654,409 546,915 586,714 604,264 536,129 512,725 472,780 5.56%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 60,921 121,525 18,223 33,926 16,087 17,892 17,878 22.65%
Div Payout % 162.81% 667.76% 63.11% 55.09% 44.37% 33.07% 33.56% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 654,409 546,915 586,714 604,264 536,129 512,725 472,780 5.56%
NOSH 60,762 60,768 60,736 60,730 35,741 35,730 35,735 9.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.23% 2.62% 3.78% 7.79% 4.65% 6.30% 6.46% -
ROE 5.72% 3.33% 4.92% 10.19% 6.76% 10.55% 11.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 989.06 1,141.75 1,257.07 1,301.48 2,183.46 2,402.60 2,306.60 -13.15%
EPS 61.58 29.95 47.55 101.40 101.44 151.43 149.06 -13.69%
DPS 100.00 200.00 30.00 55.86 45.00 50.00 50.00 12.24%
NAPS 10.77 9.00 9.66 9.95 15.00 14.35 13.23 -3.36%
Adjusted Per Share Value based on latest NOSH - 60,730
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 974.42 1,124.97 1,237.94 1,281.54 1,265.36 1,391.89 1,336.48 -5.12%
EPS 60.67 29.51 46.82 99.85 58.78 87.73 86.37 -5.71%
DPS 98.78 197.04 29.55 55.01 26.08 29.01 28.99 22.65%
NAPS 10.6106 8.8677 9.513 9.7976 8.6928 8.3133 7.6657 5.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.00 10.90 10.20 8.95 17.30 13.50 16.70 -
P/RPS 1.01 0.95 0.81 0.69 0.79 0.56 0.72 5.80%
P/EPS 16.24 36.40 21.45 8.83 17.06 8.92 11.20 6.38%
EY 6.16 2.75 4.66 11.33 5.86 11.22 8.93 -5.99%
DY 10.00 18.35 2.94 6.24 2.60 3.70 2.99 22.27%
P/NAPS 0.93 1.21 1.06 0.90 1.15 0.94 1.26 -4.93%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 24/08/04 29/08/03 28/08/02 29/08/01 24/08/00 -
Price 10.80 11.80 10.30 11.50 17.50 13.90 17.90 -
P/RPS 1.09 1.03 0.82 0.88 0.80 0.58 0.78 5.73%
P/EPS 17.54 39.40 21.66 11.34 17.25 9.18 12.01 6.51%
EY 5.70 2.54 4.62 8.82 5.80 10.89 8.33 -6.12%
DY 9.26 16.95 2.91 4.86 2.57 3.60 2.79 22.12%
P/NAPS 1.00 1.31 1.07 1.16 1.17 0.97 1.35 -4.87%

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