[PANAMY] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -30.31%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 202,371 196,777 183,713 204,559 205,339 216,282 168,856 12.81%
PBT 17,313 11,670 13,665 18,245 26,178 15,389 -18,788 -
Tax -2,476 -3,186 7,447 -5,109 -7,330 -4,309 20,380 -
NP 14,837 8,484 21,112 13,136 18,848 11,080 1,592 342.26%
-
NP to SH 14,837 8,484 21,112 13,136 18,848 11,080 1,592 342.26%
-
Tax Rate 14.30% 27.30% -54.50% 28.00% 28.00% 28.00% - -
Total Cost 187,534 188,293 162,601 191,423 186,491 205,202 167,264 7.91%
-
Net Worth 602,107 604,264 587,927 563,839 552,281 545,064 525,538 9.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 24,294 6,075 3,556 - 12,521 -
Div Payout % - - 115.07% 46.25% 18.87% - 786.52% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 602,107 604,264 587,927 563,839 552,281 545,064 525,538 9.48%
NOSH 60,757 60,730 60,736 60,758 35,562 35,741 35,775 42.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.33% 4.31% 11.49% 6.42% 9.18% 5.12% 0.94% -
ROE 2.46% 1.40% 3.59% 2.33% 3.41% 2.03% 0.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 333.08 324.02 302.48 336.68 577.41 605.12 471.99 -20.71%
EPS 24.42 13.97 34.76 21.62 53.00 31.00 4.45 210.79%
DPS 0.00 0.00 40.00 10.00 10.00 0.00 35.00 -
NAPS 9.91 9.95 9.68 9.28 15.53 15.25 14.69 -23.06%
Adjusted Per Share Value based on latest NOSH - 60,758
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 328.12 319.05 297.87 331.67 332.94 350.68 273.78 12.81%
EPS 24.06 13.76 34.23 21.30 30.56 17.97 2.58 342.44%
DPS 0.00 0.00 39.39 9.85 5.77 0.00 20.30 -
NAPS 9.7626 9.7976 9.5327 9.1421 8.9547 8.8377 8.5211 9.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 10.60 8.95 7.65 8.65 9.05 17.30 19.10 -
P/RPS 3.18 2.76 2.53 2.57 1.57 2.86 4.05 -14.87%
P/EPS 43.41 64.07 22.01 40.01 17.08 55.81 429.21 -78.26%
EY 2.30 1.56 4.54 2.50 5.86 1.79 0.23 363.50%
DY 0.00 0.00 5.23 1.16 1.10 0.00 1.83 -
P/NAPS 1.07 0.90 0.79 0.93 0.58 1.13 1.30 -12.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 29/05/02 -
Price 10.50 11.50 8.25 7.95 8.80 17.50 18.10 -
P/RPS 3.15 3.55 2.73 2.36 1.52 2.89 3.83 -12.20%
P/EPS 43.00 82.32 23.73 36.77 16.60 56.45 406.74 -77.61%
EY 2.33 1.21 4.21 2.72 6.02 1.77 0.25 342.27%
DY 0.00 0.00 4.85 1.26 1.14 0.00 1.93 -
P/NAPS 1.06 1.16 0.85 0.86 0.57 1.15 1.23 -9.43%

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