[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -82.66%
YoY- -27.87%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 806,374 637,518 438,605 242,245 841,891 656,630 433,902 51.21%
PBT 27,935 46,723 32,607 13,969 73,693 59,243 39,809 -21.05%
Tax 7,298 -13,082 -9,130 -3,911 -15,700 -16,588 -11,147 -
NP 35,233 33,641 23,477 10,058 57,993 42,655 28,662 14.76%
-
NP to SH 35,233 33,641 23,477 10,058 57,993 42,655 28,662 14.76%
-
Tax Rate -26.12% 28.00% 28.00% 28.00% 21.30% 28.00% 28.00% -
Total Cost 771,141 603,877 415,128 232,187 783,898 613,975 405,240 53.62%
-
Net Worth 524,921 532,396 522,068 512,725 502,748 496,337 483,671 5.61%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 17,866 - - - 17,865 - - -
Div Payout % 50.71% - - - 30.81% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 524,921 532,396 522,068 512,725 502,748 496,337 483,671 5.61%
NOSH 35,733 35,731 35,733 35,730 35,731 35,733 35,827 -0.17%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.37% 5.28% 5.35% 4.15% 6.89% 6.50% 6.61% -
ROE 6.71% 6.32% 4.50% 1.96% 11.54% 8.59% 5.93% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 2,256.65 1,784.20 1,227.43 677.99 2,356.13 1,837.58 1,211.09 51.48%
EPS 98.60 94.15 65.70 28.15 162.30 119.37 80.00 14.96%
DPS 50.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 14.69 14.90 14.61 14.35 14.07 13.89 13.50 5.79%
Adjusted Per Share Value based on latest NOSH - 35,730
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,307.46 1,033.67 711.16 392.78 1,365.04 1,064.66 703.53 51.21%
EPS 57.13 54.55 38.07 16.31 94.03 69.16 46.47 14.77%
DPS 28.97 0.00 0.00 0.00 28.97 0.00 0.00 -
NAPS 8.5111 8.6323 8.4648 8.3133 8.1516 8.0476 7.8423 5.61%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 19.10 16.20 12.70 13.50 13.00 14.50 16.50 -
P/RPS 0.85 0.91 1.03 1.99 0.55 0.79 1.36 -26.92%
P/EPS 19.37 17.21 19.33 47.96 8.01 12.15 20.63 -4.11%
EY 5.16 5.81 5.17 2.09 12.48 8.23 4.85 4.22%
DY 2.62 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.30 1.09 0.87 0.94 0.92 1.04 1.22 4.32%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 -
Price 18.10 15.50 14.50 13.90 13.10 14.00 15.00 -
P/RPS 0.80 0.87 1.18 2.05 0.56 0.76 1.24 -25.35%
P/EPS 18.36 16.46 22.07 49.38 8.07 11.73 18.75 -1.39%
EY 5.45 6.07 4.53 2.03 12.39 8.53 5.33 1.49%
DY 2.76 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 1.23 1.04 0.99 0.97 0.93 1.01 1.11 7.08%

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