[PANAMY] QoQ 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- 595.98%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 183,713 204,559 205,339 216,282 168,856 198,913 196,360 -4.34%
PBT 13,665 18,245 26,178 15,389 -18,788 14,116 18,638 -18.70%
Tax 7,447 -5,109 -7,330 -4,309 20,380 -3,952 -3,911 -
NP 21,112 13,136 18,848 11,080 1,592 10,164 14,727 27.16%
-
NP to SH 21,112 13,136 18,848 11,080 1,592 10,164 14,727 27.16%
-
Tax Rate -54.50% 28.00% 28.00% 28.00% - 28.00% 20.98% -
Total Cost 162,601 191,423 186,491 205,202 167,264 188,749 181,633 -7.11%
-
Net Worth 587,927 563,839 552,281 545,064 525,538 532,502 522,109 8.24%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 24,294 6,075 3,556 - 12,521 - 5,360 174.12%
Div Payout % 115.07% 46.25% 18.87% - 786.52% - 36.40% -
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 587,927 563,839 552,281 545,064 525,538 532,502 522,109 8.24%
NOSH 60,736 60,758 35,562 35,741 35,775 35,738 35,736 42.46%
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 11.49% 6.42% 9.18% 5.12% 0.94% 5.11% 7.50% -
ROE 3.59% 2.33% 3.41% 2.03% 0.30% 1.91% 2.82% -
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 302.48 336.68 577.41 605.12 471.99 556.58 549.47 -32.85%
EPS 34.76 21.62 53.00 31.00 4.45 28.44 41.21 -10.73%
DPS 40.00 10.00 10.00 0.00 35.00 0.00 15.00 92.41%
NAPS 9.68 9.28 15.53 15.25 14.69 14.90 14.61 -24.01%
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 302.43 336.75 338.03 356.04 277.97 327.45 323.25 -4.34%
EPS 34.75 21.62 31.03 18.24 2.62 16.73 24.24 27.16%
DPS 39.99 10.00 5.85 0.00 20.61 0.00 8.82 174.19%
NAPS 9.6785 9.282 9.0917 8.9729 8.6514 8.7661 8.595 8.24%
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 2.53 2.57 1.57 2.86 4.05 2.91 2.31 6.25%
P/EPS 22.01 40.01 17.08 55.81 429.21 56.96 30.82 -20.12%
EY 4.54 2.50 5.86 1.79 0.23 1.76 3.24 25.24%
DY 5.23 1.16 1.10 0.00 1.83 0.00 1.18 170.06%
P/NAPS 0.79 0.93 0.58 1.13 1.30 1.09 0.87 -6.23%
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 2.73 2.36 1.52 2.89 3.83 2.78 2.64 2.26%
P/EPS 23.73 36.77 16.60 56.45 406.74 54.50 35.19 -23.11%
EY 4.21 2.72 6.02 1.77 0.25 1.83 2.84 30.04%
DY 4.85 1.26 1.14 0.00 1.93 0.00 1.03 181.19%
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