[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -4.07%
YoY- 28.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 798,296 787,108 809,893 834,906 843,242 865,128 806,374 -0.66%
PBT 57,966 46,680 73,477 79,749 83,134 61,556 27,935 62.61%
Tax -11,324 -12,744 -9,300 -22,329 -23,278 -17,236 7,298 -
NP 46,642 33,936 64,177 57,420 59,856 44,320 35,233 20.54%
-
NP to SH 46,642 33,936 64,177 57,420 59,856 44,320 35,233 20.54%
-
Tax Rate 19.54% 27.30% 12.66% 28.00% 28.00% 28.00% -26.12% -
Total Cost 751,654 753,172 745,716 777,486 783,386 820,808 771,141 -1.69%
-
Net Worth 602,008 604,264 592,868 563,751 553,311 545,064 524,921 9.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 30,372 8,099 7,125 - 17,866 -
Div Payout % - - 47.33% 14.11% 11.90% - 50.71% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 602,008 604,264 592,868 563,751 553,311 545,064 524,921 9.55%
NOSH 60,747 60,730 60,744 60,749 35,628 35,741 35,733 42.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.84% 4.31% 7.92% 6.88% 7.10% 5.12% 4.37% -
ROE 7.75% 5.62% 10.82% 10.19% 10.82% 8.13% 6.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,314.12 1,296.07 1,333.27 1,374.35 2,366.76 2,420.48 2,256.65 -30.24%
EPS 76.78 55.88 105.65 94.52 168.00 124.00 98.60 -15.34%
DPS 0.00 0.00 50.00 13.33 20.00 0.00 50.00 -
NAPS 9.91 9.95 9.76 9.28 15.53 15.25 14.69 -23.06%
Adjusted Per Share Value based on latest NOSH - 60,758
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,314.16 1,295.74 1,333.25 1,374.43 1,388.15 1,424.18 1,327.46 -0.66%
EPS 76.78 55.87 105.65 94.53 98.54 72.96 58.00 20.54%
DPS 0.00 0.00 50.00 13.33 11.73 0.00 29.41 -
NAPS 9.9103 9.9474 9.7598 9.2805 9.1086 8.9729 8.6413 9.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 10.60 8.95 7.65 8.65 9.05 17.30 19.10 -
P/RPS 0.81 0.69 0.57 0.63 0.38 0.71 0.85 -3.15%
P/EPS 13.81 16.02 7.24 9.15 5.39 13.95 19.37 -20.17%
EY 7.24 6.24 13.81 10.93 18.56 7.17 5.16 25.30%
DY 0.00 0.00 6.54 1.54 2.21 0.00 2.62 -
P/NAPS 1.07 0.90 0.78 0.93 0.58 1.13 1.30 -12.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 29/05/02 -
Price 10.50 11.50 8.25 7.95 8.80 17.50 18.10 -
P/RPS 0.80 0.89 0.62 0.58 0.37 0.72 0.80 0.00%
P/EPS 13.68 20.58 7.81 8.41 5.24 14.11 18.36 -17.79%
EY 7.31 4.86 12.81 11.89 19.09 7.09 5.45 21.60%
DY 0.00 0.00 6.06 1.68 2.27 0.00 2.76 -
P/NAPS 1.06 1.16 0.85 0.86 0.57 1.15 1.23 -9.43%

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