[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -30.63%
YoY- -27.87%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 806,374 850,024 877,210 968,980 841,891 875,506 867,804 -4.78%
PBT 27,935 62,297 65,214 55,876 73,693 78,990 79,618 -50.28%
Tax 7,298 -17,442 -18,260 -15,644 -15,700 -22,117 -22,294 -
NP 35,233 44,854 46,954 40,232 57,993 56,873 57,324 -27.73%
-
NP to SH 35,233 44,854 46,954 40,232 57,993 56,873 57,324 -27.73%
-
Tax Rate -26.12% 28.00% 28.00% 28.00% 21.30% 28.00% 28.00% -
Total Cost 771,141 805,169 830,256 928,748 783,898 818,633 810,480 -3.26%
-
Net Worth 524,921 532,396 522,068 512,725 502,748 496,337 483,671 5.61%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 17,866 - - - 17,865 - - -
Div Payout % 50.71% - - - 30.81% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 524,921 532,396 522,068 512,725 502,748 496,337 483,671 5.61%
NOSH 35,733 35,731 35,733 35,730 35,731 35,733 35,827 -0.17%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.37% 5.28% 5.35% 4.15% 6.89% 6.50% 6.61% -
ROE 6.71% 8.43% 8.99% 7.85% 11.54% 11.46% 11.85% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 2,256.65 2,378.94 2,454.86 2,711.95 2,356.13 2,450.11 2,422.17 -4.61%
EPS 98.60 125.53 131.40 112.60 162.30 159.16 160.00 -27.60%
DPS 50.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 14.69 14.90 14.61 14.35 14.07 13.89 13.50 5.79%
Adjusted Per Share Value based on latest NOSH - 35,730
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,327.46 1,399.31 1,444.07 1,595.14 1,385.93 1,441.26 1,428.58 -4.78%
EPS 58.00 73.84 77.30 66.23 95.47 93.63 94.37 -27.73%
DPS 29.41 0.00 0.00 0.00 29.41 0.00 0.00 -
NAPS 8.6413 8.7643 8.5943 8.4405 8.2763 8.1707 7.9622 5.61%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 19.10 16.20 12.70 13.50 13.00 14.50 16.50 -
P/RPS 0.85 0.68 0.52 0.50 0.55 0.59 0.68 16.05%
P/EPS 19.37 12.90 9.67 11.99 8.01 9.11 10.31 52.31%
EY 5.16 7.75 10.35 8.34 12.48 10.98 9.70 -34.37%
DY 2.62 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.30 1.09 0.87 0.94 0.92 1.04 1.22 4.32%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 -
Price 18.10 15.50 14.50 13.90 13.10 14.00 15.00 -
P/RPS 0.80 0.65 0.59 0.51 0.56 0.57 0.62 18.54%
P/EPS 18.36 12.35 11.04 12.34 8.07 8.80 9.38 56.53%
EY 5.45 8.10 9.06 8.10 12.39 11.37 10.67 -36.12%
DY 2.76 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 1.23 1.04 0.99 0.97 0.93 1.01 1.11 7.08%

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