[PANAMY] YoY TTM 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- -46.13%

YoY- -53.1%

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
TTM Result
Revenue	542,242	600,975	693,824	763,499	790,388	780,411	858,450	-7.36%
YoY %	-9.77%	-13.38%	-9.13%	-3.40%	1.28%	-9.09%	-	-
Horiz. %	63.17%	70.01%	80.82%	88.94%	92.07%	90.91%	100.00%	-
PBT	59,511	53,032	-19,225	35,292	69,758	29,355	68,296	-2.26%
YoY %	12.22%	375.85%	-154.47%	-49.41%	137.64%	-57.02%	-	-
Horiz. %	87.14%	77.65%	-28.15%	51.68%	102.14%	42.98%	100.00%	-
Tax	-11,311	-15,614	37,424	-6,414	-8,178	6,900	-14,190	-3.70%
YoY %	27.56%	-141.72%	683.47%	21.57%	-218.52%	148.63%	-	-
Horiz. %	79.71%	110.04%	-263.74%	45.20%	57.63%	-48.63%	100.00%	-
NP	48,200	37,418	18,199	28,878	61,580	36,255	54,106	-1.90%
YoY %	28.82%	105.60%	-36.98%	-53.10%	69.85%	-32.99%	-	-
Horiz. %	89.08%	69.16%	33.64%	53.37%	113.81%	67.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,200	37,418	18,199	28,878	61,580	36,255	54,106	-1.90%
YoY %	28.82%	105.60%	-36.98%	-53.10%	69.85%	-32.99%	-	-
Horiz. %	89.08%	69.16%	33.64%	53.37%	113.81%	67.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.01%	29.44%	-	18.17%	11.72%	-23.51%	20.78%	-
YoY %	-35.43%	0.00%	-	55.03%	149.85%	-213.14%	-	-
Horiz. %	91.48%	141.67%	-	87.44%	56.40%	-113.14%	100.00%	-
Total Cost	494,042	563,557	675,625	734,621	728,808	744,156	804,344	-7.79%
YoY %	-12.34%	-16.59%	-8.03%	0.80%	-2.06%	-7.48%	-	-
Horiz. %	61.42%	70.06%	84.00%	91.33%	90.61%	92.52%	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	536,129	512,725	3.55%
YoY %	-3.39%	19.65%	-6.78%	-2.90%	12.71%	4.56%	-	-
Horiz. %	123.30%	127.63%	106.67%	114.43%	117.85%	104.56%	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	60,619	60,921	121,525	18,223	33,926	16,087	17,892	22.54%
YoY %	-0.50%	-49.87%	566.88%	-46.29%	110.89%	-10.09%	-	-
Horiz. %	338.81%	340.49%	679.21%	101.85%	189.62%	89.91%	100.00%	-
Div Payout %	125.77%	162.81%	667.76%	63.11%	55.09%	44.37%	33.07%	-
YoY %	-22.75%	-75.62%	958.09%	14.56%	24.16%	34.17%	-	-
Horiz. %	380.31%	492.32%	2,019.23%	190.84%	166.59%	134.17%	100.00%	-

	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	536,129	512,725	3.55%
YoY %	-3.39%	19.65%	-6.78%	-2.90%	12.71%	4.56%	-	-
Horiz. %	123.30%	127.63%	106.67%	114.43%	117.85%	104.56%	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	8.89%	6.23%	2.62%	3.78%	7.79%	4.65%	6.30%	-
YoY %	42.70%	137.79%	-30.69%	-51.48%	67.53%	-26.19%	-	-
Horiz. %	141.11%	98.89%	41.59%	60.00%	123.65%	73.81%	100.00%	-
ROE	7.62%	5.72%	3.33%	4.92%	10.19%	6.76%	10.55%	-
YoY %	33.22%	71.77%	-32.32%	-51.72%	50.74%	-35.92%	-	-
Horiz. %	72.23%	54.22%	31.56%	46.64%	96.59%	64.08%	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	892.86	989.06	1,141.75	1,257.07	1,301.48	2,183.46	2,402.60	-15.20%
YoY %	-9.73%	-13.37%	-9.17%	-3.41%	-40.39%	-9.12%	-	-
Horiz. %	37.16%	41.17%	47.52%	52.32%	54.17%	90.88%	100.00%	-
EPS	79.37	61.58	29.95	47.55	101.40	101.44	151.43	-10.20%
YoY %	28.89%	105.61%	-37.01%	-53.11%	-0.04%	-33.01%	-	-
Horiz. %	52.41%	40.67%	19.78%	31.40%	66.96%	66.99%	100.00%	-
DPS	100.00	100.00	200.00	30.00	55.86	45.00	50.00	12.24%
YoY %	0.00%	-50.00%	566.67%	-46.29%	24.13%	-10.00%	-	-
Horiz. %	200.00%	200.00%	400.00%	60.00%	111.72%	90.00%	100.00%	-
NAPS	10.41	10.77	9.00	9.66	9.95	15.00	14.35	-5.20%
YoY %	-3.34%	19.67%	-6.83%	-2.91%	-33.67%	4.53%	-	-
Horiz. %	72.54%	75.05%	62.72%	67.32%	69.34%	104.53%	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	879.19	974.42	1,124.97	1,237.94	1,281.54	1,265.36	1,391.89	-7.36%
YoY %	-9.77%	-13.38%	-9.13%	-3.40%	1.28%	-9.09%	-	-
Horiz. %	63.17%	70.01%	80.82%	88.94%	92.07%	90.91%	100.00%	-
EPS	78.15	60.67	29.51	46.82	99.85	58.78	87.73	-1.90%
YoY %	28.81%	105.59%	-36.97%	-53.11%	69.87%	-33.00%	-	-
Horiz. %	89.08%	69.16%	33.64%	53.37%	113.82%	67.00%	100.00%	-
DPS	98.29	98.78	197.04	29.55	55.01	26.08	29.01	22.54%
YoY %	-0.50%	-49.87%	566.80%	-46.28%	110.93%	-10.10%	-	-
Horiz. %	338.81%	340.50%	679.21%	101.86%	189.62%	89.90%	100.00%	-
NAPS	10.2507	10.6106	8.8677	9.513	9.7976	8.6928	8.3133	3.55%
YoY %	-3.39%	19.65%	-6.78%	-2.90%	12.71%	4.56%	-	-
Horiz. %	123.30%	127.63%	106.67%	114.43%	117.85%	104.56%	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	1.27	1.01	0.95	0.81	0.69	0.79	0.56	14.61%
YoY %	25.74%	6.32%	17.28%	17.39%	-12.66%	41.07%	-	-
Horiz. %	226.79%	180.36%	169.64%	144.64%	123.21%	141.07%	100.00%	-
P/EPS	14.24	16.24	36.40	21.45	8.83	17.06	8.92	8.10%
YoY %	-12.32%	-55.38%	69.70%	142.92%	-48.24%	91.26%	-	-
Horiz. %	159.64%	182.06%	408.07%	240.47%	98.99%	191.26%	100.00%	-
EY	7.02	6.16	2.75	4.66	11.33	5.86	11.22	-7.51%
YoY %	13.96%	124.00%	-40.99%	-58.87%	93.34%	-47.77%	-	-
Horiz. %	62.57%	54.90%	24.51%	41.53%	100.98%	52.23%	100.00%	-
DY	8.85	10.00	18.35	2.94	6.24	2.60	3.70	15.63%
YoY %	-11.50%	-45.50%	524.15%	-52.88%	140.00%	-29.73%	-	-
Horiz. %	239.19%	270.27%	495.95%	79.46%	168.65%	70.27%	100.00%	-
P/NAPS	1.09	0.93	1.21	1.06	0.90	1.15	0.94	2.49%
YoY %	17.20%	-23.14%	14.15%	17.78%	-21.74%	22.34%	-	-
Horiz. %	115.96%	98.94%	128.72%	112.77%	95.74%	122.34%	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	1.30	1.09	1.03	0.82	0.88	0.80	0.58	14.39%
YoY %	19.27%	5.83%	25.61%	-6.82%	10.00%	37.93%	-	-
Horiz. %	224.14%	187.93%	177.59%	141.38%	151.72%	137.93%	100.00%	-
P/EPS	14.62	17.54	39.40	21.66	11.34	17.25	9.18	8.06%
YoY %	-16.65%	-55.48%	81.90%	91.01%	-34.26%	87.91%	-	-
Horiz. %	159.26%	191.07%	429.19%	235.95%	123.53%	187.91%	100.00%	-
EY	6.84	5.70	2.54	4.62	8.82	5.80	10.89	-7.45%
YoY %	20.00%	124.41%	-45.02%	-47.62%	52.07%	-46.74%	-	-
Horiz. %	62.81%	52.34%	23.32%	42.42%	80.99%	53.26%	100.00%	-
DY	8.62	9.26	16.95	2.91	4.86	2.57	3.60	15.65%
YoY %	-6.91%	-45.37%	482.47%	-40.12%	89.11%	-28.61%	-	-
Horiz. %	239.44%	257.22%	470.83%	80.83%	135.00%	71.39%	100.00%	-
P/NAPS	1.11	1.00	1.31	1.07	1.16	1.17	0.97	2.27%
YoY %	11.00%	-23.66%	22.43%	-7.76%	-0.85%	20.62%	-	-
Horiz. %	114.43%	103.09%	135.05%	110.31%	119.59%	120.62%	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