[PANAMY] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 2.19%
YoY- -48.74%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 547,863 561,696 696,050 739,682 787,420 789,390 846,594 -6.99%
PBT 66,472 57,489 -26,361 33,949 60,893 36,895 66,491 -0.00%
Tax -11,225 -18,616 37,456 -4,438 -3,324 4,789 -13,684 -3.24%
NP 55,247 38,873 11,095 29,511 57,569 41,684 52,807 0.75%
-
NP to SH 55,247 38,873 11,095 29,511 57,569 41,684 52,807 0.75%
-
Tax Rate 16.89% 32.38% - 13.07% 5.46% -12.98% 20.58% -
Total Cost 492,616 522,823 684,955 710,171 729,851 747,706 793,787 -7.64%
-
Net Worth 588,588 603,107 485,915 601,914 602,107 552,281 500,310 2.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 60,619 60,921 121,525 18,223 30,370 16,077 17,868 22.56%
Div Payout % 109.72% 156.72% 1,095.31% 61.75% 52.75% 38.57% 33.84% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 588,588 603,107 485,915 601,914 602,107 552,281 500,310 2.74%
NOSH 60,741 60,735 60,739 60,738 60,757 35,562 35,736 9.23%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.08% 6.92% 1.59% 3.99% 7.31% 5.28% 6.24% -
ROE 9.39% 6.45% 2.28% 4.90% 9.56% 7.55% 10.55% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 901.95 924.82 1,145.96 1,217.82 1,296.00 2,219.74 2,368.99 -14.85%
EPS 90.95 64.00 18.27 48.59 94.75 117.21 147.77 -7.76%
DPS 100.00 100.00 200.00 30.00 50.00 45.00 50.00 12.24%
NAPS 9.69 9.93 8.00 9.91 9.91 15.53 14.00 -5.94%
Adjusted Per Share Value based on latest NOSH - 60,738
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 888.31 910.74 1,128.58 1,199.32 1,276.72 1,279.92 1,372.67 -6.99%
EPS 89.58 63.03 17.99 47.85 93.34 67.59 85.62 0.75%
DPS 98.29 98.78 197.04 29.55 49.24 26.07 28.97 22.57%
NAPS 9.5434 9.7788 7.8786 9.7595 9.7626 8.9547 8.112 2.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 10.90 9.40 9.70 10.20 10.60 9.05 12.70 -
P/RPS 1.21 1.02 0.85 0.84 0.82 0.41 0.54 14.38%
P/EPS 11.98 14.69 53.10 20.99 11.19 7.72 8.59 5.69%
EY 8.34 6.81 1.88 4.76 8.94 12.95 11.64 -5.40%
DY 9.17 10.64 20.62 2.94 4.72 4.97 3.94 15.11%
P/NAPS 1.12 0.95 1.21 1.03 1.07 0.58 0.91 3.51%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 -
Price 11.20 9.50 8.70 10.30 10.50 8.80 14.50 -
P/RPS 1.24 1.03 0.76 0.85 0.81 0.40 0.61 12.54%
P/EPS 12.31 14.84 47.63 21.20 11.08 7.51 9.81 3.85%
EY 8.12 6.74 2.10 4.72 9.02 13.32 10.19 -3.71%
DY 8.93 10.53 22.99 2.91 4.76 5.11 3.45 17.16%
P/NAPS 1.16 0.96 1.09 1.04 1.06 0.57 1.04 1.83%

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