[PANAMY] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.77%
YoY- 82.15%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 808,076 798,296 787,108 809,893 834,906 843,242 865,128 -4.43%
PBT 58,421 57,966 46,680 73,477 79,749 83,134 61,556 -3.41%
Tax -10,212 -11,324 -12,744 -9,300 -22,329 -23,278 -17,236 -29.39%
NP 48,209 46,642 33,936 64,177 57,420 59,856 44,320 5.75%
-
NP to SH 48,209 46,642 33,936 64,177 57,420 59,856 44,320 5.75%
-
Tax Rate 17.48% 19.54% 27.30% 12.66% 28.00% 28.00% 28.00% -
Total Cost 759,866 751,654 753,172 745,716 777,486 783,386 820,808 -4.99%
-
Net Worth 614,766 602,008 604,264 592,868 563,751 553,311 545,064 8.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,149 - - 30,372 8,099 7,125 - -
Div Payout % 25.20% - - 47.33% 14.11% 11.90% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 614,766 602,008 604,264 592,868 563,751 553,311 545,064 8.32%
NOSH 60,747 60,747 60,730 60,744 60,749 35,628 35,741 42.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.97% 5.84% 4.31% 7.92% 6.88% 7.10% 5.12% -
ROE 7.84% 7.75% 5.62% 10.82% 10.19% 10.82% 8.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,330.22 1,314.12 1,296.07 1,333.27 1,374.35 2,366.76 2,420.48 -32.83%
EPS 79.36 76.78 55.88 105.65 94.52 168.00 124.00 -25.67%
DPS 20.00 0.00 0.00 50.00 13.33 20.00 0.00 -
NAPS 10.12 9.91 9.95 9.76 9.28 15.53 15.25 -23.86%
Adjusted Per Share Value based on latest NOSH - 60,736
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,310.22 1,294.36 1,276.22 1,313.16 1,353.72 1,367.23 1,402.72 -4.43%
EPS 78.17 75.63 55.02 104.06 93.10 97.05 71.86 5.75%
DPS 19.70 0.00 0.00 49.25 13.13 11.55 0.00 -
NAPS 9.9678 9.761 9.7976 9.6128 9.1407 8.9714 8.8377 8.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 10.80 10.60 8.95 7.65 8.65 9.05 17.30 -
P/RPS 0.81 0.81 0.69 0.57 0.63 0.38 0.71 9.15%
P/EPS 13.61 13.81 16.02 7.24 9.15 5.39 13.95 -1.62%
EY 7.35 7.24 6.24 13.81 10.93 18.56 7.17 1.66%
DY 1.85 0.00 0.00 6.54 1.54 2.21 0.00 -
P/NAPS 1.07 1.07 0.90 0.78 0.93 0.58 1.13 -3.56%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 13/11/03 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 -
Price 10.50 10.50 11.50 8.25 7.95 8.80 17.50 -
P/RPS 0.79 0.80 0.89 0.62 0.58 0.37 0.72 6.36%
P/EPS 13.23 13.68 20.58 7.81 8.41 5.24 14.11 -4.19%
EY 7.56 7.31 4.86 12.81 11.89 19.09 7.09 4.35%
DY 1.90 0.00 0.00 6.06 1.68 2.27 0.00 -
P/NAPS 1.04 1.06 1.16 0.85 0.86 0.57 1.15 -6.46%

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