[PANAMY] YoY TTM Result on 31-Mar-2000 [#4]

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	809,893	806,374	841,891	806,602	0.13%
YoY %	0.44%	-4.22%	4.38%	-	-
Horiz. %	100.41%	99.97%	104.38%	100.00%	-
PBT	73,477	27,935	73,693	71,105	1.09%
YoY %	163.03%	-62.09%	3.64%	-	-
Horiz. %	103.34%	39.29%	103.64%	100.00%	-
Tax	-9,301	7,298	-15,701	-18,870	-21.00%
YoY %	-227.45%	146.48%	16.79%	-	-
Horiz. %	49.29%	-38.68%	83.21%	100.00%	-
NP	64,176	35,233	57,992	52,235	7.10%
YoY %	82.15%	-39.25%	11.02%	-	-
Horiz. %	122.86%	67.45%	111.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	64,176	35,233	57,992	52,235	7.10%
YoY %	82.15%	-39.25%	11.02%	-	-
Horiz. %	122.86%	67.45%	111.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	12.66%	-26.12%	21.31%	26.54%	-
YoY %	148.47%	-222.57%	-19.71%	-	-
Horiz. %	47.70%	-98.42%	80.29%	100.00%	-
Total Cost	745,717	771,141	783,899	754,367	-0.38%
YoY %	-3.30%	-1.63%	3.91%	-	-
Horiz. %	98.85%	102.22%	103.91%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	587,927	500,853	502,809	458,817	8.61%
YoY %	17.39%	-0.39%	9.59%	-	-
Horiz. %	128.14%	109.16%	109.59%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	33,926	16,087	17,892	17,878	23.80%
YoY %	110.89%	-10.09%	0.08%	-	-
Horiz. %	189.76%	89.98%	100.08%	100.00%	-
Div Payout %	52.86%	45.66%	30.85%	34.23%	-
YoY %	15.77%	48.01%	-9.87%	-	-
Horiz. %	154.43%	133.39%	90.13%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	587,927	500,853	502,809	458,817	8.61%
YoY %	17.39%	-0.39%	9.59%	-	-
Horiz. %	128.14%	109.16%	109.59%	100.00%	-
NOSH	60,736	35,775	35,736	35,733	19.34%
YoY %	69.77%	0.11%	0.01%	-	-
Horiz. %	169.97%	100.12%	100.01%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	7.92%	4.37%	6.89%	6.48%	-
YoY %	81.24%	-36.57%	6.33%	-	-
Horiz. %	122.22%	67.44%	106.33%	100.00%	-
ROE	10.92%	7.03%	11.53%	11.38%	-
YoY %	55.33%	-39.03%	1.32%	-	-
Horiz. %	95.96%	61.78%	101.32%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	1,333.46	2,254.00	2,355.85	2,257.28	-16.09%
YoY %	-40.84%	-4.32%	4.37%	-	-
Horiz. %	59.07%	99.85%	104.37%	100.00%	-
EPS	105.66	98.48	162.28	146.18	-10.25%
YoY %	7.29%	-39.31%	11.01%	-	-
Horiz. %	72.28%	67.37%	111.01%	100.00%	-
DPS	55.86	45.00	50.00	50.00	3.76%
YoY %	24.13%	-10.00%	0.00%	-	-
Horiz. %	111.72%	90.00%	100.00%	100.00%	-
NAPS	9.68	14.00	14.07	12.84	-8.98%
YoY %	-30.86%	-0.50%	9.58%	-	-
Horiz. %	75.39%	109.03%	109.58%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 35,733
RPS	1,313.16	1,307.46	1,365.04	1,307.83	0.13%
YoY %	0.44%	-4.22%	4.37%	-	-
Horiz. %	100.41%	99.97%	104.37%	100.00%	-
EPS	104.06	57.13	94.03	84.69	7.10%
YoY %	82.15%	-39.24%	11.03%	-	-
Horiz. %	122.87%	67.46%	111.03%	100.00%	-
DPS	55.01	26.08	29.01	28.99	23.80%
YoY %	110.93%	-10.10%	0.07%	-	-
Horiz. %	189.76%	89.96%	100.07%	100.00%	-
NAPS	9.5327	8.1209	8.1526	7.4393	8.61%
YoY %	17.38%	-0.39%	9.59%	-	-
Horiz. %	128.14%	109.16%	109.59%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	7.65	19.10	13.00	17.70	-
P/RPS	0.57	0.85	0.55	0.78	-9.92%
YoY %	-32.94%	54.55%	-29.49%	-	-
Horiz. %	73.08%	108.97%	70.51%	100.00%	-
P/EPS	7.24	19.39	8.01	12.11	-15.75%
YoY %	-62.66%	142.07%	-33.86%	-	-
Horiz. %	59.79%	160.12%	66.14%	100.00%	-
EY	13.81	5.16	12.48	8.26	18.68%
YoY %	167.64%	-58.65%	51.09%	-	-
Horiz. %	167.19%	62.47%	151.09%	100.00%	-
DY	7.30	2.36	3.85	2.82	37.30%
YoY %	209.32%	-38.70%	36.52%	-	-
Horiz. %	258.87%	83.69%	136.52%	100.00%	-
P/NAPS	0.79	1.36	0.92	1.38	-16.96%
YoY %	-41.91%	47.83%	-33.33%	-	-
Horiz. %	57.25%	98.55%	66.67%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	27/05/03	29/05/02	18/05/01	-	-
Price	8.25	18.10	13.10	0.00	-
P/RPS	0.62	0.80	0.56	0.00	-
YoY %	-22.50%	42.86%	0.00%	-	-
Horiz. %	110.71%	142.86%	100.00%	-	-
P/EPS	7.81	18.38	8.07	0.00	-
YoY %	-57.51%	127.76%	0.00%	-	-
Horiz. %	96.78%	227.76%	100.00%	-	-
EY	12.81	5.44	12.39	0.00	-
YoY %	135.48%	-56.09%	0.00%	-	-
Horiz. %	103.39%	43.91%	100.00%	-	-
DY	6.77	2.49	3.82	0.00	-
YoY %	171.89%	-34.82%	0.00%	-	-
Horiz. %	177.23%	65.18%	100.00%	-	-
P/NAPS	0.85	1.29	0.93	0.00	-
YoY %	-34.11%	38.71%	0.00%	-	-
Horiz. %	91.40%	138.71%	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