[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 37.44%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 768,512 768,148 808,076 798,296 787,108 809,893 834,906 -5.37%
PBT -64,588 63,109 58,421 57,966 46,680 73,477 79,749 -
Tax -400 -9,500 -10,212 -11,324 -12,744 -9,300 -22,329 -93.17%
NP -64,988 53,609 48,209 46,642 33,936 64,177 57,420 -
-
NP to SH -64,988 53,609 48,209 46,642 33,936 64,177 57,420 -
-
Tax Rate - 15.05% 17.48% 19.54% 27.30% 12.66% 28.00% -
Total Cost 833,500 714,539 759,866 751,654 753,172 745,716 777,486 4.75%
-
Net Worth 586,714 622,654 614,766 602,008 604,264 592,868 563,751 2.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 9,112 12,149 - - 30,372 8,099 -
Div Payout % - 17.00% 25.20% - - 47.33% 14.11% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 586,714 622,654 614,766 602,008 604,264 592,868 563,751 2.69%
NOSH 60,736 60,746 60,747 60,747 60,730 60,744 60,749 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.46% 6.98% 5.97% 5.84% 4.31% 7.92% 6.88% -
ROE -11.08% 8.61% 7.84% 7.75% 5.62% 10.82% 10.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,265.32 1,264.51 1,330.22 1,314.12 1,296.07 1,333.27 1,374.35 -5.36%
EPS -107.00 88.25 79.36 76.78 55.88 105.65 94.52 -
DPS 0.00 15.00 20.00 0.00 0.00 50.00 13.33 -
NAPS 9.66 10.25 10.12 9.91 9.95 9.76 9.28 2.71%
Adjusted Per Share Value based on latest NOSH - 60,757
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,265.13 1,264.53 1,330.26 1,314.16 1,295.74 1,333.25 1,374.43 -5.37%
EPS -106.98 88.25 79.36 76.78 55.87 105.65 94.53 -
DPS 0.00 15.00 20.00 0.00 0.00 50.00 13.33 -
NAPS 9.6585 10.2502 10.1203 9.9103 9.9474 9.7598 9.2805 2.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 10.20 10.50 10.80 10.60 8.95 7.65 8.65 -
P/RPS 0.81 0.83 0.81 0.81 0.69 0.57 0.63 18.25%
P/EPS -9.53 11.90 13.61 13.81 16.02 7.24 9.15 -
EY -10.49 8.40 7.35 7.24 6.24 13.81 10.93 -
DY 0.00 1.43 1.85 0.00 0.00 6.54 1.54 -
P/NAPS 1.06 1.02 1.07 1.07 0.90 0.78 0.93 9.12%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 19/02/04 13/11/03 29/08/03 27/05/03 21/02/03 -
Price 10.30 10.10 10.50 10.50 11.50 8.25 7.95 -
P/RPS 0.81 0.80 0.79 0.80 0.89 0.62 0.58 24.96%
P/EPS -9.63 11.44 13.23 13.68 20.58 7.81 8.41 -
EY -10.39 8.74 7.56 7.31 4.86 12.81 11.89 -
DY 0.00 1.49 1.90 0.00 0.00 6.06 1.68 -
P/NAPS 1.07 0.99 1.04 1.06 1.16 0.85 0.86 15.69%

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