[PANAMY] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -6.51%
YoY- 38.11%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 561,696 696,050 739,682 787,420 789,390 846,594 834,937 -6.39%
PBT 57,489 -26,361 33,949 60,893 36,895 66,491 74,324 -4.18%
Tax -18,616 37,456 -4,438 -3,324 4,789 -13,684 -20,307 -1.43%
NP 38,873 11,095 29,511 57,569 41,684 52,807 54,017 -5.33%
-
NP to SH 38,873 11,095 29,511 57,569 41,684 52,807 54,017 -5.33%
-
Tax Rate 32.38% - 13.07% 5.46% -12.98% 20.58% 27.32% -
Total Cost 522,823 684,955 710,171 729,851 747,706 793,787 780,920 -6.46%
-
Net Worth 603,107 485,915 601,914 602,107 552,281 500,310 484,617 3.71%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 60,921 121,525 18,223 30,370 16,077 17,868 17,891 22.64%
Div Payout % 156.72% 1,095.31% 61.75% 52.75% 38.57% 33.84% 33.12% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 603,107 485,915 601,914 602,107 552,281 500,310 484,617 3.71%
NOSH 60,735 60,739 60,738 60,757 35,562 35,736 35,897 9.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.92% 1.59% 3.99% 7.31% 5.28% 6.24% 6.47% -
ROE 6.45% 2.28% 4.90% 9.56% 7.55% 10.55% 11.15% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 924.82 1,145.96 1,217.82 1,296.00 2,219.74 2,368.99 2,325.89 -14.24%
EPS 64.00 18.27 48.59 94.75 117.21 147.77 150.48 -13.27%
DPS 100.00 200.00 30.00 50.00 45.00 50.00 50.00 12.24%
NAPS 9.93 8.00 9.91 9.91 15.53 14.00 13.50 -4.98%
Adjusted Per Share Value based on latest NOSH - 60,757
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 910.74 1,128.58 1,199.32 1,276.72 1,279.92 1,372.67 1,353.77 -6.39%
EPS 63.03 17.99 47.85 93.34 67.59 85.62 87.58 -5.33%
DPS 98.78 197.04 29.55 49.24 26.07 28.97 29.01 22.64%
NAPS 9.7788 7.8786 9.7595 9.7626 8.9547 8.112 7.8576 3.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 9.40 9.70 10.20 10.60 9.05 12.70 16.50 -
P/RPS 1.02 0.85 0.84 0.82 0.41 0.54 0.71 6.22%
P/EPS 14.69 53.10 20.99 11.19 7.72 8.59 10.97 4.98%
EY 6.81 1.88 4.76 8.94 12.95 11.64 9.12 -4.74%
DY 10.64 20.62 2.94 4.72 4.97 3.94 3.03 23.27%
P/NAPS 0.95 1.21 1.03 1.07 0.58 0.91 1.22 -4.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 23/11/00 -
Price 9.50 8.70 10.30 10.50 8.80 14.50 15.00 -
P/RPS 1.03 0.76 0.85 0.81 0.40 0.61 0.64 8.24%
P/EPS 14.84 47.63 21.20 11.08 7.51 9.81 9.97 6.85%
EY 6.74 2.10 4.72 9.02 13.32 10.19 10.03 -6.40%
DY 10.53 22.99 2.91 4.76 5.11 3.45 3.33 21.14%
P/NAPS 0.96 1.09 1.04 1.06 0.57 1.04 1.11 -2.38%

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