[PANAMY] QoQ Cumulative 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- 43.29%
YoY- -21.13%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 421,621 216,282 806,374 637,518 438,605 242,245 841,891 -36.91%
PBT 41,567 15,389 27,935 46,723 32,607 13,969 73,693 -31.70%
Tax -11,639 -4,309 7,298 -13,082 -9,130 -3,911 -15,700 -18.07%
NP 29,928 11,080 35,233 33,641 23,477 10,058 57,993 -35.63%
-
NP to SH 29,928 11,080 35,233 33,641 23,477 10,058 57,993 -35.63%
-
Tax Rate 28.00% 28.00% -26.12% 28.00% 28.00% 28.00% 21.30% -
Total Cost 391,693 205,202 771,141 603,877 415,128 232,187 783,898 -37.00%
-
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 3,562 - 17,866 - - - 17,865 -65.83%
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 5.41% 2.03% 6.71% 6.32% 4.50% 1.96% 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 1,183.38 605.12 2,256.65 1,784.20 1,227.43 677.99 2,356.13 -36.78%
EPS 84.00 31.00 98.60 94.15 65.70 28.15 162.30 -35.51%
DPS 10.00 0.00 50.00 0.00 0.00 0.00 50.00 -65.76%
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 683.62 350.68 1,307.46 1,033.67 711.16 392.78 1,365.04 -36.90%
EPS 48.53 17.97 57.13 54.55 38.07 16.31 94.03 -35.63%
DPS 5.78 0.00 28.97 0.00 0.00 0.00 28.97 -65.82%
NAPS 8.9714 8.8377 8.5111 8.6323 8.4648 8.3133 8.1516 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 0.76 2.86 0.85 0.91 1.03 1.99 0.55 24.03%
P/EPS 10.77 55.81 19.37 17.21 19.33 47.96 8.01 21.79%
EY 9.28 1.79 5.16 5.81 5.17 2.09 12.48 -17.90%
DY 1.10 0.00 2.62 0.00 0.00 0.00 3.85 -56.58%
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 0.74 2.89 0.80 0.87 1.18 2.05 0.56 20.39%
P/EPS 10.48 56.45 18.36 16.46 22.07 49.38 8.07 19.01%
EY 9.55 1.77 5.45 6.07 4.53 2.03 12.39 -15.92%
DY 1.14 0.00 2.76 0.00 0.00 0.00 3.82 -55.30%
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