[PANAMY] QoQ Quarter Result on 31-Dec-2000 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -4.93%
YoY- -2.95%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 196,360 242,245 185,261 222,728 208,216 225,686 190,318 2.10%
PBT 18,638 13,969 14,450 19,434 20,443 19,366 14,493 18.23%
Tax -3,911 -3,911 888 -5,442 -5,725 -5,422 -3,555 6.56%
NP 14,727 10,058 15,338 13,992 14,718 13,944 10,938 21.90%
-
NP to SH 14,727 10,058 15,338 13,992 14,718 13,944 10,938 21.90%
-
Tax Rate 20.98% 28.00% -6.15% 28.00% 28.00% 28.00% 24.53% -
Total Cost 181,633 232,187 169,923 208,736 193,498 211,742 179,380 0.83%
-
Net Worth 522,109 512,725 502,809 496,294 484,617 472,780 458,817 8.98%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 5,360 - 12,507 - 5,384 - 12,506 -43.12%
Div Payout % 36.40% - 81.55% - 36.59% - 114.34% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 522,109 512,725 502,809 496,294 484,617 472,780 458,817 8.98%
NOSH 35,736 35,730 35,736 35,730 35,897 35,735 35,733 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.50% 4.15% 8.28% 6.28% 7.07% 6.18% 5.75% -
ROE 2.82% 1.96% 3.05% 2.82% 3.04% 2.95% 2.38% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 549.47 677.99 518.41 623.36 580.03 631.55 532.61 2.09%
EPS 41.21 28.15 42.92 39.16 41.00 39.02 30.61 21.90%
DPS 15.00 0.00 35.00 0.00 15.00 0.00 35.00 -43.12%
NAPS 14.61 14.35 14.07 13.89 13.50 13.23 12.84 8.98%
Adjusted Per Share Value based on latest NOSH - 35,730
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 323.25 398.78 304.98 366.66 342.77 371.53 313.30 2.10%
EPS 24.24 16.56 25.25 23.03 24.23 22.95 18.01 21.88%
DPS 8.82 0.00 20.59 0.00 8.86 0.00 20.59 -43.14%
NAPS 8.595 8.4405 8.2773 8.17 7.9778 7.7829 7.5531 8.98%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 12.70 13.50 13.00 14.50 16.50 16.70 17.70 -
P/RPS 2.31 1.99 2.51 2.33 2.84 2.64 3.32 -21.46%
P/EPS 30.82 47.96 30.29 37.03 40.24 42.80 57.82 -34.23%
EY 3.24 2.09 3.30 2.70 2.48 2.34 1.73 51.87%
DY 1.18 0.00 2.69 0.00 0.91 0.00 1.98 -29.15%
P/NAPS 0.87 0.94 0.92 1.04 1.22 1.26 1.38 -26.45%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 24/08/00 25/05/00 -
Price 14.50 13.90 13.10 14.00 15.00 17.90 17.80 -
P/RPS 2.64 2.05 2.53 2.25 2.59 2.83 3.34 -14.49%
P/EPS 35.19 49.38 30.52 35.75 36.59 45.87 58.15 -28.43%
EY 2.84 2.03 3.28 2.80 2.73 2.18 1.72 39.65%
DY 1.03 0.00 2.67 0.00 1.00 0.00 1.97 -35.07%
P/NAPS 0.99 0.97 0.93 1.01 1.11 1.35 1.39 -20.23%

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