[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -68.55%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 809,893 626,180 421,621 216,282 806,374 637,518 438,605 50.56%
PBT 73,477 59,812 41,567 15,389 27,935 46,723 32,607 71.96%
Tax -9,300 -16,747 -11,639 -4,309 7,298 -13,082 -9,130 1.23%
NP 64,177 43,065 29,928 11,080 35,233 33,641 23,477 95.62%
-
NP to SH 64,177 43,065 29,928 11,080 35,233 33,641 23,477 95.62%
-
Tax Rate 12.66% 28.00% 28.00% 28.00% -26.12% 28.00% 28.00% -
Total Cost 745,716 583,115 391,693 205,202 771,141 603,877 415,128 47.82%
-
Net Worth 592,868 563,751 553,311 545,064 524,921 532,396 522,068 8.85%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 30,372 6,074 3,562 - 17,866 - - -
Div Payout % 47.33% 14.11% 11.90% - 50.71% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 592,868 563,751 553,311 545,064 524,921 532,396 522,068 8.85%
NOSH 60,744 60,749 35,628 35,741 35,733 35,731 35,733 42.48%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.92% 6.88% 7.10% 5.12% 4.37% 5.28% 5.35% -
ROE 10.82% 7.64% 5.41% 2.03% 6.71% 6.32% 4.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,333.27 1,030.77 1,183.38 605.12 2,256.65 1,784.20 1,227.43 5.67%
EPS 105.65 70.89 84.00 31.00 98.60 94.15 65.70 37.29%
DPS 50.00 10.00 10.00 0.00 50.00 0.00 0.00 -
NAPS 9.76 9.28 15.53 15.25 14.69 14.90 14.61 -23.60%
Adjusted Per Share Value based on latest NOSH - 35,741
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,333.25 1,030.82 694.07 356.04 1,327.46 1,049.49 722.03 50.56%
EPS 105.65 70.89 49.27 18.24 58.00 55.38 38.65 95.61%
DPS 50.00 10.00 5.87 0.00 29.41 0.00 0.00 -
NAPS 9.7598 9.2805 9.1086 8.9729 8.6413 8.7643 8.5943 8.85%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 7.65 8.65 9.05 17.30 19.10 16.20 12.70 -
P/RPS 0.57 0.84 0.76 2.86 0.85 0.91 1.03 -32.61%
P/EPS 7.24 12.20 10.77 55.81 19.37 17.21 19.33 -48.07%
EY 13.81 8.20 9.28 1.79 5.16 5.81 5.17 92.63%
DY 6.54 1.16 1.10 0.00 2.62 0.00 0.00 -
P/NAPS 0.78 0.93 0.58 1.13 1.30 1.09 0.87 -7.02%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 21/02/03 29/11/02 28/08/02 29/05/02 26/02/02 21/11/01 -
Price 8.25 7.95 8.80 17.50 18.10 15.50 14.50 -
P/RPS 0.62 0.77 0.74 2.89 0.80 0.87 1.18 -34.91%
P/EPS 7.81 11.21 10.48 56.45 18.36 16.46 22.07 -50.00%
EY 12.81 8.92 9.55 1.77 5.45 6.07 4.53 100.09%
DY 6.06 1.26 1.14 0.00 2.76 0.00 0.00 -
P/NAPS 0.85 0.86 0.57 1.15 1.23 1.04 0.99 -9.67%

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