[PANAMY] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 143.25%
YoY- 33.02%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 614,267 552,435 550,325 673,245 710,300 789,770 795,036 -4.20%
PBT 63,436 67,025 49,031 -7,969 27,130 57,481 41,024 7.52%
Tax -10,317 -13,470 -14,317 34,958 -6,841 -212 3,632 -
NP 53,119 53,555 34,714 26,989 20,289 57,269 44,656 2.93%
-
NP to SH 53,119 53,555 34,714 26,989 20,289 57,269 44,656 2.93%
-
Tax Rate 16.26% 20.10% 29.20% - 25.22% 0.37% -8.85% -
Total Cost 561,148 498,880 515,611 646,256 690,011 732,501 750,380 -4.72%
-
Net Worth 604,126 615,185 618,333 485,894 605,572 614,767 563,839 1.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 71,364 60,619 60,921 112,414 18,222 33,406 22,153 21.50%
Div Payout % 134.35% 113.19% 175.49% 416.52% 89.82% 58.33% 49.61% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 604,126 615,185 618,333 485,894 605,572 614,767 563,839 1.15%
NOSH 61,084 62,077 60,740 60,736 60,739 60,747 60,758 0.08%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.65% 9.69% 6.31% 4.01% 2.86% 7.25% 5.62% -
ROE 8.79% 8.71% 5.61% 5.55% 3.35% 9.32% 7.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,005.60 889.92 906.03 1,108.46 1,169.42 1,300.08 1,308.52 -4.28%
EPS 86.96 86.27 57.15 44.44 33.40 94.27 73.50 2.83%
DPS 116.83 97.65 100.00 185.00 30.00 55.00 36.46 21.39%
NAPS 9.89 9.91 10.18 8.00 9.97 10.12 9.28 1.06%
Adjusted Per Share Value based on latest NOSH - 60,736
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,011.21 909.42 905.95 1,108.30 1,169.30 1,300.12 1,308.79 -4.20%
EPS 87.44 88.16 57.15 44.43 33.40 94.28 73.51 2.93%
DPS 117.48 99.79 100.29 185.06 30.00 54.99 36.47 21.50%
NAPS 9.9452 10.1272 10.179 7.9988 9.969 10.1203 9.282 1.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 10.40 11.70 9.80 9.70 10.50 10.80 8.65 -
P/RPS 1.03 1.31 1.08 0.88 0.90 0.83 0.66 7.69%
P/EPS 11.96 13.56 17.15 21.83 31.43 11.46 11.77 0.26%
EY 8.36 7.37 5.83 4.58 3.18 8.73 8.50 -0.27%
DY 11.23 8.35 10.20 19.07 2.86 5.09 4.22 17.70%
P/NAPS 1.05 1.18 0.96 1.21 1.05 1.07 0.93 2.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 27/02/08 28/02/07 22/02/06 23/02/05 19/02/04 21/02/03 -
Price 10.40 11.00 9.60 10.00 10.30 10.50 7.95 -
P/RPS 1.03 1.24 1.06 0.90 0.88 0.81 0.61 9.11%
P/EPS 11.96 12.75 16.80 22.50 30.84 11.14 10.82 1.68%
EY 8.36 7.84 5.95 4.44 3.24 8.98 9.24 -1.65%
DY 11.23 8.88 10.42 18.50 2.91 5.24 4.59 16.06%
P/NAPS 1.05 1.11 0.94 1.25 1.03 1.04 0.86 3.37%

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