[PANAMY] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -4.47%
YoY- -21.13%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 730,945 808,076 834,906 850,024 875,506 821,712 0 -100.00%
PBT 10,449 58,421 79,749 62,297 78,990 75,482 0 -100.00%
Tax -6,666 -10,212 -22,329 -17,442 -22,117 -20,420 0 -100.00%
NP 3,782 48,209 57,420 44,854 56,873 55,062 0 -100.00%
-
NP to SH 3,782 48,209 57,420 44,854 56,873 55,062 0 -100.00%
-
Tax Rate 63.80% 17.48% 28.00% 28.00% 28.00% 27.05% - -
Total Cost 727,162 759,866 777,486 805,169 818,633 766,649 0 -100.00%
-
Net Worth 605,672 614,766 563,751 532,396 496,337 458,895 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 12,149 12,149 8,099 - - - - -100.00%
Div Payout % 321.20% 25.20% 14.11% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 605,672 614,766 563,751 532,396 496,337 458,895 0 -100.00%
NOSH 60,749 60,747 60,749 35,731 35,733 35,600 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.52% 5.97% 6.88% 5.28% 6.50% 6.70% 0.00% -
ROE 0.62% 7.84% 10.19% 8.43% 11.46% 12.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,203.21 1,330.22 1,374.35 2,378.94 2,450.11 2,308.12 0.00 -100.00%
EPS 6.23 79.36 94.52 125.53 159.16 154.67 0.00 -100.00%
DPS 20.00 20.00 13.33 0.00 0.00 0.00 0.00 -100.00%
NAPS 9.97 10.12 9.28 14.90 13.89 12.89 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 35,738
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,203.29 1,330.26 1,374.43 1,399.31 1,441.26 1,352.71 0.00 -100.00%
EPS 6.23 79.36 94.53 73.84 93.63 90.64 0.00 -100.00%
DPS 20.00 20.00 13.33 0.00 0.00 0.00 0.00 -100.00%
NAPS 9.9706 10.1203 9.2805 8.7643 8.1707 7.5544 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 10.50 10.80 8.65 16.20 14.50 0.00 0.00 -
P/RPS 0.87 0.81 0.63 0.68 0.59 0.00 0.00 -100.00%
P/EPS 168.63 13.61 9.15 12.90 9.11 0.00 0.00 -100.00%
EY 0.59 7.35 10.93 7.75 10.98 0.00 0.00 -100.00%
DY 1.90 1.85 1.54 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 1.07 0.93 1.09 1.04 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 19/02/04 21/02/03 26/02/02 27/02/01 25/02/00 - -
Price 10.30 10.50 7.95 15.50 14.00 17.50 0.00 -
P/RPS 0.86 0.79 0.58 0.65 0.57 0.76 0.00 -100.00%
P/EPS 165.42 13.23 8.41 12.35 8.80 11.31 0.00 -100.00%
EY 0.60 7.56 11.89 8.10 11.37 8.84 0.00 -100.00%
DY 1.94 1.90 1.68 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.03 1.04 0.86 1.04 1.01 1.36 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