[PANAMY] QoQ Annualized Quarter Result on 31-Dec-1999 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Dec-1999 [#3]
Profit Trend
QoQ- 2.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Revenue 867,804 902,744 806,602 821,712 811,134 832,056 0 -100.00%
PBT 79,618 77,464 71,105 75,482 73,180 71,736 0 -100.00%
Tax -22,294 -21,688 -18,870 -20,420 -19,420 -20,084 0 -100.00%
NP 57,324 55,776 52,235 55,062 53,760 51,652 0 -100.00%
-
NP to SH 57,324 55,776 52,235 55,062 53,760 51,652 0 -100.00%
-
Tax Rate 28.00% 28.00% 26.54% 27.05% 26.54% 28.00% - -
Total Cost 810,480 846,968 754,367 766,649 757,374 780,404 0 -100.00%
-
Net Worth 483,671 472,780 458,816 458,895 447,283 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Net Worth 483,671 472,780 458,816 458,895 447,283 0 0 -100.00%
NOSH 35,827 35,735 35,733 35,600 35,840 35,730 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
NP Margin 6.61% 6.18% 6.48% 6.70% 6.63% 6.21% 0.00% -
ROE 11.85% 11.80% 11.38% 12.00% 12.02% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 2,422.17 2,526.18 2,257.28 2,308.12 2,263.21 2,328.70 0.00 -100.00%
EPS 160.00 156.08 146.18 154.67 150.00 144.56 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.50 13.23 12.84 12.89 12.48 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,042
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 1,428.58 1,486.10 1,327.83 1,352.71 1,335.29 1,369.73 0.00 -100.00%
EPS 94.37 91.82 85.99 90.64 88.50 85.03 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9622 7.7829 7.5531 7.5544 7.3632 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 16.50 16.70 17.70 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.66 0.78 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.31 10.70 12.11 0.00 0.00 0.00 0.00 -100.00%
EY 9.70 9.35 8.26 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.26 1.38 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 23/11/00 24/08/00 25/05/00 25/02/00 25/11/99 - - -
Price 15.00 17.90 17.80 17.50 0.00 0.00 0.00 -
P/RPS 0.62 0.71 0.79 0.76 0.00 0.00 0.00 -100.00%
P/EPS 9.38 11.47 12.18 11.31 0.00 0.00 0.00 -100.00%
EY 10.67 8.72 8.21 8.84 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 1.39 1.36 0.00 0.00 0.00 -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
Post a Comment