[PANAMY] YoY TTM Result on 31-Mar-2004 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

26-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Mar-2004 [#4]

Profit Trend

QoQ- -6.39%

YoY- -16.47%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	541,115	644,872	702,208	768,148	809,893	806,374	841,891	-7.09%
YoY %	-16.09%	-8.17%	-8.58%	-5.15%	0.44%	-4.22%	-	-
Horiz. %	64.27%	76.60%	83.41%	91.24%	96.20%	95.78%	100.00%	-
PBT	57,556	48,591	-42,657	63,109	73,477	27,935	73,693	-4.03%
YoY %	18.45%	213.91%	-167.59%	-14.11%	163.03%	-62.09%	-	-
Horiz. %	78.10%	65.94%	-57.88%	85.64%	99.71%	37.91%	100.00%	-
Tax	-10,967	-13,036	37,783	-9,500	-9,301	7,298	-15,701	-5.80%
YoY %	15.87%	-134.50%	497.72%	-2.14%	-227.45%	146.48%	-	-
Horiz. %	69.85%	83.03%	-240.64%	60.51%	59.24%	-46.48%	100.00%	-
NP	46,589	35,555	-4,874	53,609	64,176	35,233	57,992	-3.58%
YoY %	31.03%	829.48%	-109.09%	-16.47%	82.15%	-39.25%	-	-
Horiz. %	80.34%	61.31%	-8.40%	92.44%	110.66%	60.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,589	35,555	-4,874	53,609	64,176	35,233	57,992	-3.58%
YoY %	31.03%	829.48%	-109.09%	-16.47%	82.15%	-39.25%	-	-
Horiz. %	80.34%	61.31%	-8.40%	92.44%	110.66%	60.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.05%	26.83%	-	15.05%	12.66%	-26.12%	21.31%	-
YoY %	-29.00%	0.00%	-	18.88%	148.47%	-222.57%	-	-
Horiz. %	89.39%	125.90%	-	70.62%	59.41%	-122.57%	100.00%	-
Total Cost	494,526	609,317	707,082	714,539	745,717	771,141	783,899	-7.38%
YoY %	-18.84%	-13.83%	-1.04%	-4.18%	-3.30%	-1.63%	-	-
Horiz. %	63.09%	77.73%	90.20%	91.15%	95.13%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	620,739	487,368	591,845	622,634	587,927	500,853	502,809	3.57%
YoY %	27.37%	-17.65%	-4.94%	5.90%	17.39%	-0.39%	-	-
Horiz. %	123.45%	96.93%	117.71%	123.83%	116.93%	99.61%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	60,619	60,921	121,525	18,223	33,926	16,087	17,892	22.54%
YoY %	-0.50%	-49.87%	566.88%	-46.29%	110.89%	-10.09%	-	-
Horiz. %	338.81%	340.49%	679.21%	101.85%	189.62%	89.91%	100.00%	-
Div Payout %	130.11%	171.34%	0.00%	33.99%	52.86%	45.66%	30.85%	-
YoY %	-24.06%	0.00%	0.00%	-35.70%	15.77%	48.01%	-	-
Horiz. %	421.75%	555.40%	0.00%	110.18%	171.35%	148.01%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	620,739	487,368	591,845	622,634	587,927	500,853	502,809	3.57%
YoY %	27.37%	-17.65%	-4.94%	5.90%	17.39%	-0.39%	-	-
Horiz. %	123.45%	96.93%	117.71%	123.83%	116.93%	99.61%	100.00%	-
NOSH	60,619	60,921	60,764	60,744	60,736	35,775	35,736	9.20%
YoY %	-0.50%	0.26%	0.03%	0.01%	69.77%	0.11%	-	-
Horiz. %	169.63%	170.48%	170.04%	169.98%	169.96%	100.11%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	8.61%	5.51%	-0.69%	6.98%	7.92%	4.37%	6.89%	-
YoY %	56.26%	898.55%	-109.89%	-11.87%	81.24%	-36.57%	-	-
Horiz. %	124.96%	79.97%	-10.01%	101.31%	114.95%	63.43%	100.00%	-
ROE	7.51%	7.30%	-0.82%	8.61%	10.92%	7.03%	11.53%	-
YoY %	2.88%	990.24%	-109.52%	-21.15%	55.33%	-39.03%	-	-
Horiz. %	65.13%	63.31%	-7.11%	74.67%	94.71%	60.97%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	892.65	1,058.54	1,155.62	1,264.55	1,333.46	2,254.00	2,355.85	-14.92%
YoY %	-15.67%	-8.40%	-8.61%	-5.17%	-40.84%	-4.32%	-	-
Horiz. %	37.89%	44.93%	49.05%	53.68%	56.60%	95.68%	100.00%	-
EPS	76.86	58.36	-8.02	88.25	105.66	98.48	162.28	-11.70%
YoY %	31.70%	827.68%	-109.09%	-16.48%	7.29%	-39.31%	-	-
Horiz. %	47.36%	35.96%	-4.94%	54.38%	65.11%	60.69%	100.00%	-
DPS	100.00	100.00	200.00	30.00	55.86	45.00	50.00	12.24%
YoY %	0.00%	-50.00%	566.67%	-46.29%	24.13%	-10.00%	-	-
Horiz. %	200.00%	200.00%	400.00%	60.00%	111.72%	90.00%	100.00%	-
NAPS	10.24	8.00	9.74	10.25	9.68	14.00	14.07	-5.15%
YoY %	28.00%	-17.86%	-4.98%	5.89%	-30.86%	-0.50%	-	-
Horiz. %	72.78%	56.86%	69.23%	72.85%	68.80%	99.50%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,744
RPS	877.37	1,045.60	1,138.56	1,245.48	1,313.16	1,307.46	1,365.04	-7.09%
YoY %	-16.09%	-8.16%	-8.58%	-5.15%	0.44%	-4.22%	-	-
Horiz. %	64.27%	76.60%	83.41%	91.24%	96.20%	95.78%	100.00%	-
EPS	75.54	57.65	-7.90	86.92	104.06	57.13	94.03	-3.58%
YoY %	31.03%	829.75%	-109.09%	-16.47%	82.15%	-39.24%	-	-
Horiz. %	80.34%	61.31%	-8.40%	92.44%	110.67%	60.76%	100.00%	-
DPS	98.29	98.78	197.04	29.55	55.01	26.08	29.01	22.54%
YoY %	-0.50%	-49.87%	566.80%	-46.28%	110.93%	-10.10%	-	-
Horiz. %	338.81%	340.50%	679.21%	101.86%	189.62%	89.90%	100.00%	-
NAPS	10.0647	7.9022	9.5962	10.0954	9.5327	8.1209	8.1526	3.57%
YoY %	27.37%	-17.65%	-4.94%	5.90%	17.38%	-0.39%	-	-
Horiz. %	123.45%	96.93%	117.71%	123.83%	116.93%	99.61%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	9.75	9.40	10.20	10.50	7.65	19.10	13.00	-
P/RPS	1.09	0.89	0.88	0.83	0.57	0.85	0.55	12.06%
YoY %	22.47%	1.14%	6.02%	45.61%	-32.94%	54.55%	-	-
Horiz. %	198.18%	161.82%	160.00%	150.91%	103.64%	154.55%	100.00%	-
P/EPS	12.69	16.11	-127.16	11.90	7.24	19.39	8.01	7.96%
YoY %	-21.23%	112.67%	-1,168.57%	64.36%	-62.66%	142.07%	-	-
Horiz. %	158.43%	201.12%	-1,587.52%	148.56%	90.39%	242.07%	100.00%	-
EY	7.88	6.21	-0.79	8.41	13.81	5.16	12.48	-7.37%
YoY %	26.89%	886.08%	-109.39%	-39.10%	167.64%	-58.65%	-	-
Horiz. %	63.14%	49.76%	-6.33%	67.39%	110.66%	41.35%	100.00%	-
DY	10.26	10.64	19.61	2.86	7.30	2.36	3.85	17.73%
YoY %	-3.57%	-45.74%	585.66%	-60.82%	209.32%	-38.70%	-	-
Horiz. %	266.49%	276.36%	509.35%	74.29%	189.61%	61.30%	100.00%	-
P/NAPS	0.95	1.18	1.05	1.02	0.79	1.36	0.92	0.53%
YoY %	-19.49%	12.38%	2.94%	29.11%	-41.91%	47.83%	-	-
Horiz. %	103.26%	128.26%	114.13%	110.87%	85.87%	147.83%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	21/05/07	22/05/06	18/05/05	26/05/04	27/05/03	29/05/02	18/05/01	-
Price	10.90	9.65	9.90	10.10	8.25	18.10	13.10	-
P/RPS	1.22	0.91	0.86	0.80	0.62	0.80	0.56	13.85%
YoY %	34.07%	5.81%	7.50%	29.03%	-22.50%	42.86%	-	-
Horiz. %	217.86%	162.50%	153.57%	142.86%	110.71%	142.86%	100.00%	-
P/EPS	14.18	16.53	-123.42	11.44	7.81	18.38	8.07	9.84%
YoY %	-14.22%	113.39%	-1,178.85%	46.48%	-57.51%	127.76%	-	-
Horiz. %	175.71%	204.83%	-1,529.37%	141.76%	96.78%	227.76%	100.00%	-
EY	7.05	6.05	-0.81	8.74	12.81	5.44	12.39	-8.96%
YoY %	16.53%	846.91%	-109.27%	-31.77%	135.48%	-56.09%	-	-
Horiz. %	56.90%	48.83%	-6.54%	70.54%	103.39%	43.91%	100.00%	-
DY	9.17	10.36	20.20	2.97	6.77	2.49	3.82	15.70%
YoY %	-11.49%	-48.71%	580.13%	-56.13%	171.89%	-34.82%	-	-
Horiz. %	240.05%	271.20%	528.80%	77.75%	177.23%	65.18%	100.00%	-
P/NAPS	1.06	1.21	1.02	0.99	0.85	1.29	0.93	2.20%
YoY %	-12.40%	18.63%	3.03%	16.47%	-34.11%	38.71%	-	-
Horiz. %	113.98%	130.11%	109.68%	106.45%	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