[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2001 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- 35.96%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 637,518 438,605 242,245 841,891 656,630 433,902 225,686 99.45%
PBT 46,723 32,607 13,969 73,693 59,243 39,809 19,366 79.59%
Tax -13,082 -9,130 -3,911 -15,700 -16,588 -11,147 -5,422 79.60%
NP 33,641 23,477 10,058 57,993 42,655 28,662 13,944 79.59%
-
NP to SH 33,641 23,477 10,058 57,993 42,655 28,662 13,944 79.59%
-
Tax Rate 28.00% 28.00% 28.00% 21.30% 28.00% 28.00% 28.00% -
Total Cost 603,877 415,128 232,187 783,898 613,975 405,240 211,742 100.72%
-
Net Worth 532,396 522,068 512,725 502,748 496,337 483,671 472,780 8.21%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - 17,865 - - - -
Div Payout % - - - 30.81% - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 532,396 522,068 512,725 502,748 496,337 483,671 472,780 8.21%
NOSH 35,731 35,733 35,730 35,731 35,733 35,827 35,735 -0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.28% 5.35% 4.15% 6.89% 6.50% 6.61% 6.18% -
ROE 6.32% 4.50% 1.96% 11.54% 8.59% 5.93% 2.95% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,784.20 1,227.43 677.99 2,356.13 1,837.58 1,211.09 631.55 99.46%
EPS 94.15 65.70 28.15 162.30 119.37 80.00 39.02 79.60%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 14.90 14.61 14.35 14.07 13.89 13.50 13.23 8.22%
Adjusted Per Share Value based on latest NOSH - 35,736
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,049.49 722.03 398.78 1,385.93 1,080.95 714.29 371.53 99.45%
EPS 55.38 38.65 16.56 95.47 70.22 47.18 22.95 79.61%
DPS 0.00 0.00 0.00 29.41 0.00 0.00 0.00 -
NAPS 8.7643 8.5943 8.4405 8.2763 8.1707 7.9622 7.7829 8.21%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 16.20 12.70 13.50 13.00 14.50 16.50 16.70 -
P/RPS 0.91 1.03 1.99 0.55 0.79 1.36 2.64 -50.74%
P/EPS 17.21 19.33 47.96 8.01 12.15 20.63 42.80 -45.43%
EY 5.81 5.17 2.09 12.48 8.23 4.85 2.34 83.05%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.09 0.87 0.94 0.92 1.04 1.22 1.26 -9.18%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 24/08/00 -
Price 15.50 14.50 13.90 13.10 14.00 15.00 17.90 -
P/RPS 0.87 1.18 2.05 0.56 0.76 1.24 2.83 -54.35%
P/EPS 16.46 22.07 49.38 8.07 11.73 18.75 45.87 -49.40%
EY 6.07 4.53 2.03 12.39 8.53 5.33 2.18 97.55%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 0.97 0.93 1.01 1.11 1.35 -15.92%

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