[PANAMY] YoY TTM Result on 31-Mar-2005 [#4]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

18-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Mar-2005 [#4]

Profit Trend

QoQ- -124.02%

YoY- -109.09%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	562,490	541,115	644,872	702,208	768,148	809,893	806,374	-5.82%
YoY %	3.95%	-16.09%	-8.17%	-8.58%	-5.15%	0.44%	-	-
Horiz. %	69.76%	67.10%	79.97%	87.08%	95.26%	100.44%	100.00%	-
PBT	64,923	57,556	48,591	-42,657	63,109	73,477	27,935	15.07%
YoY %	12.80%	18.45%	213.91%	-167.59%	-14.11%	163.03%	-	-
Horiz. %	232.41%	206.04%	173.94%	-152.70%	225.91%	263.03%	100.00%	-
Tax	-12,293	-10,967	-13,036	37,783	-9,500	-9,301	7,298	-
YoY %	-12.09%	15.87%	-134.50%	497.72%	-2.14%	-227.45%	-	-
Horiz. %	-168.44%	-150.27%	-178.62%	517.72%	-130.17%	-127.45%	100.00%	-
NP	52,630	46,589	35,555	-4,874	53,609	64,176	35,233	6.91%
YoY %	12.97%	31.03%	829.48%	-109.09%	-16.47%	82.15%	-	-
Horiz. %	149.38%	132.23%	100.91%	-13.83%	152.16%	182.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,630	46,589	35,555	-4,874	53,609	64,176	35,233	6.91%
YoY %	12.97%	31.03%	829.48%	-109.09%	-16.47%	82.15%	-	-
Horiz. %	149.38%	132.23%	100.91%	-13.83%	152.16%	182.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.93%	19.05%	26.83%	-	15.05%	12.66%	-26.12%	-
YoY %	-0.63%	-29.00%	0.00%	-	18.88%	148.47%	-	-
Horiz. %	-72.47%	-72.93%	-102.72%	-	-57.62%	-48.47%	100.00%	-
Total Cost	509,860	494,526	609,317	707,082	714,539	745,717	771,141	-6.65%
YoY %	3.10%	-18.84%	-13.83%	-1.04%	-4.18%	-3.30%	-	-
Horiz. %	66.12%	64.13%	79.01%	91.69%	92.66%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,830	620,739	487,368	591,845	622,634	587,927	500,853	3.58%
YoY %	-0.31%	27.37%	-17.65%	-4.94%	5.90%	17.39%	-	-
Horiz. %	123.56%	123.94%	97.31%	118.17%	124.31%	117.39%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	62,131	60,619	60,921	121,525	18,223	33,926	16,087	25.23%
YoY %	2.49%	-0.50%	-49.87%	566.88%	-46.29%	110.89%	-	-
Horiz. %	386.22%	376.82%	378.70%	755.42%	113.28%	210.89%	100.00%	-
Div Payout %	118.05%	130.11%	171.34%	0.00%	33.99%	52.86%	45.66%	-
YoY %	-9.27%	-24.06%	0.00%	0.00%	-35.70%	15.77%	-	-
Horiz. %	258.54%	284.95%	375.25%	0.00%	74.44%	115.77%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	618,830	620,739	487,368	591,845	622,634	587,927	500,853	3.58%
YoY %	-0.31%	27.37%	-17.65%	-4.94%	5.90%	17.39%	-	-
Horiz. %	123.56%	123.94%	97.31%	118.17%	124.31%	117.39%	100.00%	-
NOSH	62,131	60,619	60,921	60,764	60,744	60,736	35,775	9.62%
YoY %	2.49%	-0.50%	0.26%	0.03%	0.01%	69.77%	-	-
Horiz. %	173.67%	169.45%	170.29%	169.85%	169.79%	169.77%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	9.36%	8.61%	5.51%	-0.69%	6.98%	7.92%	4.37%	-
YoY %	8.71%	56.26%	898.55%	-109.89%	-11.87%	81.24%	-	-
Horiz. %	214.19%	197.03%	126.09%	-15.79%	159.73%	181.24%	100.00%	-
ROE	8.50%	7.51%	7.30%	-0.82%	8.61%	10.92%	7.03%	-
YoY %	13.18%	2.88%	990.24%	-109.52%	-21.15%	55.33%	-	-
Horiz. %	120.91%	106.83%	103.84%	-11.66%	122.48%	155.33%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	905.32	892.65	1,058.54	1,155.62	1,264.55	1,333.46	2,254.00	-14.09%
YoY %	1.42%	-15.67%	-8.40%	-8.61%	-5.17%	-40.84%	-	-
Horiz. %	40.17%	39.60%	46.96%	51.27%	56.10%	59.16%	100.00%	-
EPS	84.71	76.86	58.36	-8.02	88.25	105.66	98.48	-2.47%
YoY %	10.21%	31.70%	827.68%	-109.09%	-16.48%	7.29%	-	-
Horiz. %	86.02%	78.05%	59.26%	-8.14%	89.61%	107.29%	100.00%	-
DPS	100.00	100.00	100.00	200.00	30.00	55.86	45.00	14.22%
YoY %	0.00%	0.00%	-50.00%	566.67%	-46.29%	24.13%	-	-
Horiz. %	222.22%	222.22%	222.22%	444.44%	66.67%	124.13%	100.00%	-
NAPS	9.96	10.24	8.00	9.74	10.25	9.68	14.00	-5.51%
YoY %	-2.73%	28.00%	-17.86%	-4.98%	5.89%	-30.86%	-	-
Horiz. %	71.14%	73.14%	57.14%	69.57%	73.21%	69.14%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 60,764
RPS	925.97	890.79	1,061.59	1,155.98	1,264.53	1,333.25	1,327.46	-5.82%
YoY %	3.95%	-16.09%	-8.17%	-8.58%	-5.15%	0.44%	-	-
Horiz. %	69.76%	67.10%	79.97%	87.08%	95.26%	100.44%	100.00%	-
EPS	86.64	76.70	58.53	-8.02	88.25	105.65	58.00	6.91%
YoY %	12.96%	31.04%	829.80%	-109.09%	-16.47%	82.16%	-	-
Horiz. %	149.38%	132.24%	100.91%	-13.83%	152.16%	182.16%	100.00%	-
DPS	102.28	99.79	100.29	200.06	30.00	55.85	26.48	25.23%
YoY %	2.50%	-0.50%	-49.87%	566.87%	-46.28%	110.91%	-	-
Horiz. %	386.25%	376.85%	378.74%	755.51%	113.29%	210.91%	100.00%	-
NAPS	10.1872	10.2186	8.0231	9.743	10.2498	9.6785	8.2451	3.58%
YoY %	-0.31%	27.36%	-17.65%	-4.94%	5.90%	17.38%	-	-
Horiz. %	123.55%	123.94%	97.31%	118.17%	124.31%	117.38%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	10.70	9.75	9.40	10.20	10.50	7.65	19.10	-
P/RPS	1.18	1.09	0.89	0.88	0.83	0.57	0.85	5.61%
YoY %	8.26%	22.47%	1.14%	6.02%	45.61%	-32.94%	-	-
Horiz. %	138.82%	128.24%	104.71%	103.53%	97.65%	67.06%	100.00%	-
P/EPS	12.63	12.69	16.11	-127.16	11.90	7.24	19.39	-6.88%
YoY %	-0.47%	-21.23%	112.67%	-1,168.57%	64.36%	-62.66%	-	-
Horiz. %	65.14%	65.45%	83.08%	-655.80%	61.37%	37.34%	100.00%	-
EY	7.92	7.88	6.21	-0.79	8.41	13.81	5.16	7.39%
YoY %	0.51%	26.89%	886.08%	-109.39%	-39.10%	167.64%	-	-
Horiz. %	153.49%	152.71%	120.35%	-15.31%	162.98%	267.64%	100.00%	-
DY	9.35	10.26	10.64	19.61	2.86	7.30	2.36	25.76%
YoY %	-8.87%	-3.57%	-45.74%	585.66%	-60.82%	209.32%	-	-
Horiz. %	396.19%	434.75%	450.85%	830.93%	121.19%	309.32%	100.00%	-
P/NAPS	1.07	0.95	1.18	1.05	1.02	0.79	1.36	-3.91%
YoY %	12.63%	-19.49%	12.38%	2.94%	29.11%	-41.91%	-	-
Horiz. %	78.68%	69.85%	86.76%	77.21%	75.00%	58.09%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	21/05/07	22/05/06	18/05/05	26/05/04	27/05/03	29/05/02	-
Price	11.50	10.90	9.65	9.90	10.10	8.25	18.10	-
P/RPS	1.27	1.22	0.91	0.86	0.80	0.62	0.80	7.99%
YoY %	4.10%	34.07%	5.81%	7.50%	29.03%	-22.50%	-	-
Horiz. %	158.75%	152.50%	113.75%	107.50%	100.00%	77.50%	100.00%	-
P/EPS	13.58	14.18	16.53	-123.42	11.44	7.81	18.38	-4.91%
YoY %	-4.23%	-14.22%	113.39%	-1,178.85%	46.48%	-57.51%	-	-
Horiz. %	73.88%	77.15%	89.93%	-671.49%	62.24%	42.49%	100.00%	-
EY	7.37	7.05	6.05	-0.81	8.74	12.81	5.44	5.18%
YoY %	4.54%	16.53%	846.91%	-109.27%	-31.77%	135.48%	-	-
Horiz. %	135.48%	129.60%	111.21%	-14.89%	160.66%	235.48%	100.00%	-
DY	8.70	9.17	10.36	20.20	2.97	6.77	2.49	23.16%
YoY %	-5.13%	-11.49%	-48.71%	580.13%	-56.13%	171.89%	-	-
Horiz. %	349.40%	368.27%	416.06%	811.24%	119.28%	271.89%	100.00%	-
P/NAPS	1.15	1.06	1.21	1.02	0.99	0.85	1.29	-1.89%
YoY %	8.49%	-12.40%	18.63%	3.03%	16.47%	-34.11%	-	-
Horiz. %	89.15%	82.17%	93.80%	79.07%	76.74%	65.89%	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