[PANAMY] QoQ 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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 843,242 865,128 806,374 850,024 877,210 968,980 841,891 0.10%
PBT 83,134 61,556 27,935 62,297 65,214 55,876 73,693 8.36%
Tax -23,278 -17,236 7,298 -17,442 -18,260 -15,644 -15,700 29.99%
NP 59,856 44,320 35,233 44,854 46,954 40,232 57,993 2.12%
-
NP to SH 59,856 44,320 35,233 44,854 46,954 40,232 57,993 2.12%
-
Tax Rate 28.00% 28.00% -26.12% 28.00% 28.00% 28.00% 21.30% -
Total Cost 783,386 820,808 771,141 805,169 830,256 928,748 783,898 -0.04%
-
Net Worth 553,311 545,064 524,921 532,396 522,068 512,725 502,748 6.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 7,125 - 17,866 - - - 17,865 -45.78%
Div Payout % 11.90% - 50.71% - - - 30.81% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 553,311 545,064 524,921 532,396 522,068 512,725 502,748 6.59%
NOSH 35,628 35,741 35,733 35,731 35,733 35,730 35,731 -0.19%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.10% 5.12% 4.37% 5.28% 5.35% 4.15% 6.89% -
ROE 10.82% 8.13% 6.71% 8.43% 8.99% 7.85% 11.54% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2,366.76 2,420.48 2,256.65 2,378.94 2,454.86 2,711.95 2,356.13 0.30%
EPS 168.00 124.00 98.60 125.53 131.40 112.60 162.30 2.32%
DPS 20.00 0.00 50.00 0.00 0.00 0.00 50.00 -45.68%
NAPS 15.53 15.25 14.69 14.90 14.61 14.35 14.07 6.79%
Adjusted Per Share Value based on latest NOSH - 35,738
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,388.15 1,424.18 1,327.46 1,399.31 1,444.07 1,595.14 1,385.93 0.10%
EPS 98.54 72.96 58.00 73.84 77.30 66.23 95.47 2.13%
DPS 11.73 0.00 29.41 0.00 0.00 0.00 29.41 -45.78%
NAPS 9.1086 8.9729 8.6413 8.7643 8.5943 8.4405 8.2763 6.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 9.05 17.30 19.10 16.20 12.70 13.50 13.00 -
P/RPS 0.38 0.71 0.85 0.68 0.52 0.50 0.55 -21.82%
P/EPS 5.39 13.95 19.37 12.90 9.67 11.99 8.01 -23.19%
EY 18.56 7.17 5.16 7.75 10.35 8.34 12.48 30.25%
DY 2.21 0.00 2.62 0.00 0.00 0.00 3.85 -30.90%
P/NAPS 0.58 1.13 1.30 1.09 0.87 0.94 0.92 -26.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 -
Price 8.80 17.50 18.10 15.50 14.50 13.90 13.10 -
P/RPS 0.37 0.72 0.80 0.65 0.59 0.51 0.56 -24.12%
P/EPS 5.24 14.11 18.36 12.35 11.04 12.34 8.07 -24.99%
EY 19.09 7.09 5.45 8.10 9.06 8.10 12.39 33.36%
DY 2.27 0.00 2.76 0.00 0.00 0.00 3.82 -29.29%
P/NAPS 0.57 1.15 1.23 1.04 0.99 0.97 0.93 -27.82%

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