[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 16.71%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 865,128 806,374 850,024 877,210 968,980 841,891 875,506 -0.79%
PBT 61,556 27,935 62,297 65,214 55,876 73,693 78,990 -15.35%
Tax -17,236 7,298 -17,442 -18,260 -15,644 -15,700 -22,117 -15.35%
NP 44,320 35,233 44,854 46,954 40,232 57,993 56,873 -15.35%
-
NP to SH 44,320 35,233 44,854 46,954 40,232 57,993 56,873 -15.35%
-
Tax Rate 28.00% -26.12% 28.00% 28.00% 28.00% 21.30% 28.00% -
Total Cost 820,808 771,141 805,169 830,256 928,748 783,898 818,633 0.17%
-
Net Worth 545,064 524,921 532,396 522,068 512,725 502,748 496,337 6.46%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 17,866 - - - 17,865 - -
Div Payout % - 50.71% - - - 30.81% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 545,064 524,921 532,396 522,068 512,725 502,748 496,337 6.46%
NOSH 35,741 35,733 35,731 35,733 35,730 35,731 35,733 0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.12% 4.37% 5.28% 5.35% 4.15% 6.89% 6.50% -
ROE 8.13% 6.71% 8.43% 8.99% 7.85% 11.54% 11.46% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2,420.48 2,256.65 2,378.94 2,454.86 2,711.95 2,356.13 2,450.11 -0.81%
EPS 124.00 98.60 125.53 131.40 112.60 162.30 159.16 -15.36%
DPS 0.00 50.00 0.00 0.00 0.00 50.00 0.00 -
NAPS 15.25 14.69 14.90 14.61 14.35 14.07 13.89 6.44%
Adjusted Per Share Value based on latest NOSH - 35,736
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,402.72 1,307.46 1,378.23 1,422.31 1,571.11 1,365.04 1,419.55 -0.79%
EPS 71.86 57.13 72.73 76.13 65.23 94.03 92.21 -15.35%
DPS 0.00 28.97 0.00 0.00 0.00 28.97 0.00 -
NAPS 8.8377 8.5111 8.6323 8.4648 8.3133 8.1516 8.0476 6.46%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 17.30 19.10 16.20 12.70 13.50 13.00 14.50 -
P/RPS 0.71 0.85 0.68 0.52 0.50 0.55 0.59 13.17%
P/EPS 13.95 19.37 12.90 9.67 11.99 8.01 9.11 32.95%
EY 7.17 5.16 7.75 10.35 8.34 12.48 10.98 -24.79%
DY 0.00 2.62 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.13 1.30 1.09 0.87 0.94 0.92 1.04 5.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 -
Price 17.50 18.10 15.50 14.50 13.90 13.10 14.00 -
P/RPS 0.72 0.80 0.65 0.59 0.51 0.56 0.57 16.90%
P/EPS 14.11 18.36 12.35 11.04 12.34 8.07 8.80 37.11%
EY 7.09 5.45 8.10 9.06 8.10 12.39 11.37 -27.07%
DY 0.00 2.76 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 1.15 1.23 1.04 0.99 0.97 0.93 1.01 9.06%

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