[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 4.73%
YoY- -39.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 626,180 421,621 216,282 806,374 637,518 438,605 242,245 88.02%
PBT 59,812 41,567 15,389 27,935 46,723 32,607 13,969 162.98%
Tax -16,747 -11,639 -4,309 7,298 -13,082 -9,130 -3,911 162.99%
NP 43,065 29,928 11,080 35,233 33,641 23,477 10,058 162.98%
-
NP to SH 43,065 29,928 11,080 35,233 33,641 23,477 10,058 162.98%
-
Tax Rate 28.00% 28.00% 28.00% -26.12% 28.00% 28.00% 28.00% -
Total Cost 583,115 391,693 205,202 771,141 603,877 415,128 232,187 84.45%
-
Net Worth 563,751 553,311 545,064 524,921 532,396 522,068 512,725 6.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,074 3,562 - 17,866 - - - -
Div Payout % 14.11% 11.90% - 50.71% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 563,751 553,311 545,064 524,921 532,396 522,068 512,725 6.51%
NOSH 60,749 35,628 35,741 35,733 35,731 35,733 35,730 42.31%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.88% 7.10% 5.12% 4.37% 5.28% 5.35% 4.15% -
ROE 7.64% 5.41% 2.03% 6.71% 6.32% 4.50% 1.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,030.77 1,183.38 605.12 2,256.65 1,784.20 1,227.43 677.99 32.11%
EPS 70.89 84.00 31.00 98.60 94.15 65.70 28.15 84.78%
DPS 10.00 10.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 9.28 15.53 15.25 14.69 14.90 14.61 14.35 -25.15%
Adjusted Per Share Value based on latest NOSH - 35,775
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,030.82 694.07 356.04 1,327.46 1,049.49 722.03 398.78 88.02%
EPS 70.89 49.27 18.24 58.00 55.38 38.65 16.56 162.94%
DPS 10.00 5.87 0.00 29.41 0.00 0.00 0.00 -
NAPS 9.2805 9.1086 8.9729 8.6413 8.7643 8.5943 8.4405 6.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 8.65 9.05 17.30 19.10 16.20 12.70 13.50 -
P/RPS 0.84 0.76 2.86 0.85 0.91 1.03 1.99 -43.64%
P/EPS 12.20 10.77 55.81 19.37 17.21 19.33 47.96 -59.75%
EY 8.20 9.28 1.79 5.16 5.81 5.17 2.09 148.14%
DY 1.16 1.10 0.00 2.62 0.00 0.00 0.00 -
P/NAPS 0.93 0.58 1.13 1.30 1.09 0.87 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 29/11/02 28/08/02 29/05/02 26/02/02 21/11/01 29/08/01 -
Price 7.95 8.80 17.50 18.10 15.50 14.50 13.90 -
P/RPS 0.77 0.74 2.89 0.80 0.87 1.18 2.05 -47.84%
P/EPS 11.21 10.48 56.45 18.36 16.46 22.07 49.38 -62.68%
EY 8.92 9.55 1.77 5.45 6.07 4.53 2.03 167.55%
DY 1.26 1.14 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.86 0.57 1.15 1.23 1.04 0.99 0.97 -7.69%

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