[PANAMY] QoQ TTM Result on 30-Sep-2002 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

29-Nov-2002

Admission Sponsor

Sponsor

Financial Year

31-Mar-2003

Quarter

30-Sep-2002 [#2]

Profit Trend

QoQ- 14.97%

YoY- -21.06%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	790,388	809,893	795,036	789,390	780,411	806,374	822,779	-2.64%
YoY %	-2.41%	1.87%	0.72%	1.15%	-3.22%	-1.99%	-	-
Horiz. %	96.06%	98.43%	96.63%	95.94%	94.85%	98.01%	100.00%	-
PBT	69,758	73,477	41,024	36,895	29,355	27,935	61,173	9.17%
YoY %	-5.06%	79.11%	11.19%	25.69%	5.08%	-54.33%	-	-
Horiz. %	114.03%	120.11%	67.06%	60.31%	47.99%	45.67%	100.00%	-
Tax	-8,178	-9,301	3,632	4,789	6,900	7,298	-12,194	-23.43%
YoY %	12.07%	-356.08%	-24.16%	-30.59%	-5.45%	159.85%	-	-
Horiz. %	67.07%	76.28%	-29.79%	-39.27%	-56.59%	-59.85%	100.00%	-
NP	61,580	64,176	44,656	41,684	36,255	35,233	48,979	16.53%
YoY %	-4.05%	43.71%	7.13%	14.97%	2.90%	-28.07%	-	-
Horiz. %	125.73%	131.03%	91.17%	85.11%	74.02%	71.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,580	64,176	44,656	41,684	36,255	35,233	48,979	16.53%
YoY %	-4.05%	43.71%	7.13%	14.97%	2.90%	-28.07%	-	-
Horiz. %	125.73%	131.03%	91.17%	85.11%	74.02%	71.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.72%	12.66%	-8.85%	-12.98%	-23.51%	-26.12%	19.93%	-
YoY %	-7.42%	243.05%	31.82%	44.79%	9.99%	-231.06%	-	-
Horiz. %	58.81%	63.52%	-44.41%	-65.13%	-117.96%	-131.06%	100.00%	-
Total Cost	728,808	745,717	750,380	747,706	744,156	771,141	773,800	-3.92%
YoY %	-2.27%	-0.62%	0.36%	0.48%	-3.50%	-0.34%	-	-
Horiz. %	94.19%	96.37%	96.97%	96.63%	96.17%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	604,264	587,927	563,839	552,281	536,129	500,853	500,337	13.44%
YoY %	2.78%	4.27%	2.09%	3.01%	7.04%	0.10%	-	-
Horiz. %	120.77%	117.51%	112.69%	110.38%	107.15%	100.10%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	33,926	33,926	22,153	16,077	16,087	16,087	23,228	28.81%
YoY %	0.00%	53.14%	37.79%	-0.06%	0.00%	-30.74%	-	-
Horiz. %	146.06%	146.06%	95.37%	69.21%	69.26%	69.26%	100.00%	-
Div Payout %	55.09%	52.86%	49.61%	38.57%	44.37%	45.66%	47.43%	-
YoY %	4.22%	6.55%	28.62%	-13.07%	-2.83%	-3.73%	-	-
Horiz. %	116.15%	111.45%	104.60%	81.32%	93.55%	96.27%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	604,264	587,927	563,839	552,281	536,129	500,853	500,337	13.44%
YoY %	2.78%	4.27%	2.09%	3.01%	7.04%	0.10%	-	-
Horiz. %	120.77%	117.51%	112.69%	110.38%	107.15%	100.10%	100.00%	-
NOSH	60,730	60,736	60,758	35,562	35,741	35,775	35,738	42.54%
YoY %	-0.01%	-0.04%	70.85%	-0.50%	-0.10%	0.10%	-	-
Horiz. %	169.93%	169.95%	170.01%	99.51%	100.01%	100.10%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	7.79%	7.92%	5.62%	5.28%	4.65%	4.37%	5.95%	-
YoY %	-1.64%	40.93%	6.44%	13.55%	6.41%	-26.55%	-	-
Horiz. %	130.92%	133.11%	94.45%	88.74%	78.15%	73.45%	100.00%	-
ROE	10.19%	10.92%	7.92%	7.55%	6.76%	7.03%	9.79%	-
YoY %	-6.68%	37.88%	4.90%	11.69%	-3.84%	-28.19%	-	-
Horiz. %	104.09%	111.54%	80.90%	77.12%	69.05%	71.81%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	1,301.48	1,333.46	1,308.52	2,219.74	2,183.46	2,254.00	2,302.23	-31.70%
YoY %	-2.40%	1.91%	-41.05%	1.66%	-3.13%	-2.09%	-	-
Horiz. %	56.53%	57.92%	56.84%	96.42%	94.84%	97.91%	100.00%	-
EPS	101.40	105.66	73.50	117.21	101.44	98.48	137.05	-18.24%
YoY %	-4.03%	43.76%	-37.29%	15.55%	3.01%	-28.14%	-	-
Horiz. %	73.99%	77.10%	53.63%	85.52%	74.02%	71.86%	100.00%	-
DPS	55.86	55.86	36.46	45.00	45.00	45.00	65.00	-9.63%
YoY %	0.00%	53.21%	-18.98%	0.00%	0.00%	-30.77%	-	-
Horiz. %	85.94%	85.94%	56.09%	69.23%	69.23%	69.23%	100.00%	-
NAPS	9.95	9.68	9.28	15.53	15.00	14.00	14.00	-20.41%
YoY %	2.79%	4.31%	-40.24%	3.53%	7.14%	0.00%	-	-
Horiz. %	71.07%	69.14%	66.29%	110.93%	107.14%	100.00%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 35,562
RPS	1,281.54	1,313.16	1,289.07	1,279.92	1,265.36	1,307.46	1,334.06	-2.64%
YoY %	-2.41%	1.87%	0.71%	1.15%	-3.22%	-1.99%	-	-
Horiz. %	96.06%	98.43%	96.63%	95.94%	94.85%	98.01%	100.00%	-
EPS	99.85	104.06	72.41	67.59	58.78	57.13	79.41	16.54%
YoY %	-4.05%	43.71%	7.13%	14.99%	2.89%	-28.06%	-	-
Horiz. %	125.74%	131.04%	91.18%	85.12%	74.02%	71.94%	100.00%	-
DPS	55.01	55.01	35.92	26.07	26.08	26.08	37.66	28.82%
YoY %	0.00%	53.15%	37.78%	-0.04%	0.00%	-30.75%	-	-
Horiz. %	146.07%	146.07%	95.38%	69.22%	69.25%	69.25%	100.00%	-
NAPS	9.7976	9.5327	9.1421	8.9547	8.6928	8.1209	8.1125	13.44%
YoY %	2.78%	4.27%	2.09%	3.01%	7.04%	0.10%	-	-
Horiz. %	120.77%	117.51%	112.69%	110.38%	107.15%	100.10%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	8.95	7.65	8.65	9.05	17.30	19.10	16.20	-
P/RPS	0.69	0.57	0.66	0.41	0.79	0.85	0.70	-0.95%
YoY %	21.05%	-13.64%	60.98%	-48.10%	-7.06%	21.43%	-	-
Horiz. %	98.57%	81.43%	94.29%	58.57%	112.86%	121.43%	100.00%	-
P/EPS	8.83	7.24	11.77	7.72	17.06	19.39	11.82	-17.71%
YoY %	21.96%	-38.49%	52.46%	-54.75%	-12.02%	64.04%	-	-
Horiz. %	74.70%	61.25%	99.58%	65.31%	144.33%	164.04%	100.00%	-
EY	11.33	13.81	8.50	12.95	5.86	5.16	8.46	21.56%
YoY %	-17.96%	62.47%	-34.36%	120.99%	13.57%	-39.01%	-	-
Horiz. %	133.92%	163.24%	100.47%	153.07%	69.27%	60.99%	100.00%	-
DY	6.24	7.30	4.22	4.97	2.60	2.36	4.01	34.39%
YoY %	-14.52%	72.99%	-15.09%	91.15%	10.17%	-41.15%	-	-
Horiz. %	155.61%	182.04%	105.24%	123.94%	64.84%	58.85%	100.00%	-
P/NAPS	0.90	0.79	0.93	0.58	1.15	1.36	1.16	-15.60%
YoY %	13.92%	-15.05%	60.34%	-49.57%	-15.44%	17.24%	-	-
Horiz. %	77.59%	68.10%	80.17%	50.00%	99.14%	117.24%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	29/08/03	27/05/03	21/02/03	29/11/02	28/08/02	29/05/02	26/02/02	-
Price	11.50	8.25	7.95	8.80	17.50	18.10	15.50	-
P/RPS	0.88	0.62	0.61	0.40	0.80	0.80	0.67	19.99%
YoY %	41.94%	1.64%	52.50%	-50.00%	0.00%	19.40%	-	-
Horiz. %	131.34%	92.54%	91.04%	59.70%	119.40%	119.40%	100.00%	-
P/EPS	11.34	7.81	10.82	7.51	17.25	18.38	11.31	0.17%
YoY %	45.20%	-27.82%	44.07%	-56.46%	-6.15%	62.51%	-	-
Horiz. %	100.27%	69.05%	95.67%	66.40%	152.52%	162.51%	100.00%	-
EY	8.82	12.81	9.24	13.32	5.80	5.44	8.84	-0.15%
YoY %	-31.15%	38.64%	-30.63%	129.66%	6.62%	-38.46%	-	-
Horiz. %	99.77%	144.91%	104.52%	150.68%	65.61%	61.54%	100.00%	-
DY	4.86	6.77	4.59	5.11	2.57	2.49	4.19	10.42%
YoY %	-28.21%	47.49%	-10.18%	98.83%	3.21%	-40.57%	-	-
Horiz. %	115.99%	161.58%	109.55%	121.96%	61.34%	59.43%	100.00%	-
P/NAPS	1.16	0.85	0.86	0.57	1.17	1.29	1.11	2.98%
YoY %	36.47%	-1.16%	50.88%	-51.28%	-9.30%	16.22%	-	-
Horiz. %	104.50%	76.58%	77.48%	51.35%	105.41%	116.22%	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