[PANAMY] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -59.81%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 162,091 206,909 202,371 196,777 183,713 204,559 205,339 -14.57%
PBT 19,293 14,833 17,313 11,670 13,665 18,245 26,178 -18.39%
Tax -1,841 -1,997 -2,476 -3,186 7,447 -5,109 -7,330 -60.15%
NP 17,452 12,836 14,837 8,484 21,112 13,136 18,848 -4.99%
-
NP to SH 17,452 12,836 14,837 8,484 21,112 13,136 18,848 -4.99%
-
Tax Rate 9.54% 13.46% 14.30% 27.30% -54.50% 28.00% 28.00% -
Total Cost 144,639 194,073 187,534 188,293 162,601 191,423 186,491 -15.57%
-
Net Worth 622,634 614,767 602,107 604,264 587,927 563,839 552,281 8.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 9,111 9,112 - - 24,294 6,075 3,556 87.13%
Div Payout % 52.21% 70.99% - - 115.07% 46.25% 18.87% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 622,634 614,767 602,107 604,264 587,927 563,839 552,281 8.31%
NOSH 60,744 60,747 60,757 60,730 60,736 60,758 35,562 42.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.77% 6.20% 7.33% 4.31% 11.49% 6.42% 9.18% -
ROE 2.80% 2.09% 2.46% 1.40% 3.59% 2.33% 3.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 266.84 340.60 333.08 324.02 302.48 336.68 577.41 -40.19%
EPS 28.73 21.13 24.42 13.97 34.76 21.62 53.00 -33.49%
DPS 15.00 15.00 0.00 0.00 40.00 10.00 10.00 31.00%
NAPS 10.25 10.12 9.91 9.95 9.68 9.28 15.53 -24.17%
Adjusted Per Share Value based on latest NOSH - 60,730
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 262.81 335.48 328.12 319.05 297.87 331.67 332.94 -14.57%
EPS 28.30 20.81 24.06 13.76 34.23 21.30 30.56 -4.98%
DPS 14.77 14.77 0.00 0.00 39.39 9.85 5.77 87.02%
NAPS 10.0954 9.9679 9.7626 9.7976 9.5327 9.1421 8.9547 8.31%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 10.50 10.80 10.60 8.95 7.65 8.65 9.05 -
P/RPS 3.93 3.17 3.18 2.76 2.53 2.57 1.57 84.25%
P/EPS 36.55 51.11 43.41 64.07 22.01 40.01 17.08 65.98%
EY 2.74 1.96 2.30 1.56 4.54 2.50 5.86 -39.72%
DY 1.43 1.39 0.00 0.00 5.23 1.16 1.10 19.09%
P/NAPS 1.02 1.07 1.07 0.90 0.79 0.93 0.58 45.64%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 19/02/04 13/11/03 29/08/03 27/05/03 21/02/03 29/11/02 -
Price 10.10 10.50 10.50 11.50 8.25 7.95 8.80 -
P/RPS 3.79 3.08 3.15 3.55 2.73 2.36 1.52 83.77%
P/EPS 35.15 49.69 43.00 82.32 23.73 36.77 16.60 64.82%
EY 2.84 2.01 2.33 1.21 4.21 2.72 6.02 -39.37%
DY 1.49 1.43 0.00 0.00 4.85 1.26 1.14 19.52%
P/NAPS 0.99 1.04 1.06 1.16 0.85 0.86 0.57 44.44%

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