[PANAMY] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -0.52%
YoY- 28.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 550,325 673,245 710,300 789,770 795,036 822,779 846,948 -6.93%
PBT 49,031 -7,969 27,130 57,481 41,024 61,173 73,736 -6.57%
Tax -14,317 34,958 -6,841 -212 3,632 -12,194 -20,144 -5.52%
NP 34,714 26,989 20,289 57,269 44,656 48,979 53,592 -6.97%
-
NP to SH 34,714 26,989 20,289 57,269 44,656 48,979 53,592 -6.97%
-
Tax Rate 29.20% - 25.22% 0.37% -8.85% 19.93% 27.32% -
Total Cost 515,611 646,256 690,011 732,501 750,380 773,800 793,356 -6.92%
-
Net Worth 618,333 485,894 605,572 614,767 563,839 500,337 496,294 3.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 60,921 112,414 18,222 33,406 22,153 23,228 17,891 22.64%
Div Payout % 175.49% 416.52% 89.82% 58.33% 49.61% 47.43% 33.38% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 618,333 485,894 605,572 614,767 563,839 500,337 496,294 3.73%
NOSH 60,740 60,736 60,739 60,747 60,758 35,738 35,730 9.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.31% 4.01% 2.86% 7.25% 5.62% 5.95% 6.33% -
ROE 5.61% 5.55% 3.35% 9.32% 7.92% 9.79% 10.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 906.03 1,108.46 1,169.42 1,300.08 1,308.52 2,302.23 2,370.39 -14.80%
EPS 57.15 44.44 33.40 94.27 73.50 137.05 149.99 -14.84%
DPS 100.00 185.00 30.00 55.00 36.46 65.00 50.00 12.24%
NAPS 10.18 8.00 9.97 10.12 9.28 14.00 13.89 -5.04%
Adjusted Per Share Value based on latest NOSH - 60,747
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 905.95 1,108.30 1,169.30 1,300.12 1,308.79 1,354.46 1,394.25 -6.93%
EPS 57.15 44.43 33.40 94.28 73.51 80.63 88.22 -6.97%
DPS 100.29 185.06 30.00 54.99 36.47 38.24 29.45 22.64%
NAPS 10.179 7.9988 9.969 10.1203 9.282 8.2366 8.17 3.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.80 9.70 10.50 10.80 8.65 16.20 14.50 -
P/RPS 1.08 0.88 0.90 0.83 0.66 0.70 0.61 9.98%
P/EPS 17.15 21.83 31.43 11.46 11.77 11.82 9.67 10.01%
EY 5.83 4.58 3.18 8.73 8.50 8.46 10.34 -9.10%
DY 10.20 19.07 2.86 5.09 4.22 4.01 3.45 19.79%
P/NAPS 0.96 1.21 1.05 1.07 0.93 1.16 1.04 -1.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 26/02/02 27/02/01 -
Price 9.60 10.00 10.30 10.50 7.95 15.50 14.00 -
P/RPS 1.06 0.90 0.88 0.81 0.61 0.67 0.59 10.25%
P/EPS 16.80 22.50 30.84 11.14 10.82 11.31 9.33 10.29%
EY 5.95 4.44 3.24 8.98 9.24 8.84 10.71 -9.32%
DY 10.42 18.50 2.91 5.24 4.59 4.19 3.57 19.53%
P/NAPS 0.94 1.25 1.03 1.04 0.86 1.11 1.01 -1.18%

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