[PANAMY] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -13.49%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 178,554 192,128 162,091 206,909 202,371 196,777 183,713 -1.87%
PBT 15,970 -16,147 19,293 14,833 17,313 11,670 13,665 10.91%
Tax -500 -100 -1,841 -1,997 -2,476 -3,186 7,447 -
NP 15,470 -16,247 17,452 12,836 14,837 8,484 21,112 -18.67%
-
NP to SH 15,470 -16,247 17,452 12,836 14,837 8,484 21,112 -18.67%
-
Tax Rate 3.13% - 9.54% 13.46% 14.30% 27.30% -54.50% -
Total Cost 163,084 208,375 144,639 194,073 187,534 188,293 162,601 0.19%
-
Net Worth 601,914 586,714 622,634 614,767 602,107 604,264 587,927 1.57%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 9,111 9,112 - - 24,294 -
Div Payout % - - 52.21% 70.99% - - 115.07% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 601,914 586,714 622,634 614,767 602,107 604,264 587,927 1.57%
NOSH 60,738 60,736 60,744 60,747 60,757 60,730 60,736 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.66% -8.46% 10.77% 6.20% 7.33% 4.31% 11.49% -
ROE 2.57% -2.77% 2.80% 2.09% 2.46% 1.40% 3.59% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 293.97 316.33 266.84 340.60 333.08 324.02 302.48 -1.87%
EPS 25.47 -26.75 28.73 21.13 24.42 13.97 34.76 -18.67%
DPS 0.00 0.00 15.00 15.00 0.00 0.00 40.00 -
NAPS 9.91 9.66 10.25 10.12 9.91 9.95 9.68 1.57%
Adjusted Per Share Value based on latest NOSH - 60,747
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 289.51 311.52 262.81 335.48 328.12 319.05 297.87 -1.87%
EPS 25.08 -26.34 28.30 20.81 24.06 13.76 34.23 -18.68%
DPS 0.00 0.00 14.77 14.77 0.00 0.00 39.39 -
NAPS 9.7595 9.513 10.0954 9.9679 9.7626 9.7976 9.5327 1.57%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 10.20 10.20 10.50 10.80 10.60 8.95 7.65 -
P/RPS 3.47 3.22 3.93 3.17 3.18 2.76 2.53 23.37%
P/EPS 40.05 -38.13 36.55 51.11 43.41 64.07 22.01 48.88%
EY 2.50 -2.62 2.74 1.96 2.30 1.56 4.54 -32.74%
DY 0.00 0.00 1.43 1.39 0.00 0.00 5.23 -
P/NAPS 1.03 1.06 1.02 1.07 1.07 0.90 0.79 19.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 24/08/04 26/05/04 19/02/04 13/11/03 29/08/03 27/05/03 -
Price 10.30 10.30 10.10 10.50 10.50 11.50 8.25 -
P/RPS 3.50 3.26 3.79 3.08 3.15 3.55 2.73 17.96%
P/EPS 40.44 -38.50 35.15 49.69 43.00 82.32 23.73 42.53%
EY 2.47 -2.60 2.84 2.01 2.33 1.21 4.21 -29.84%
DY 0.00 0.00 1.49 1.43 0.00 0.00 4.85 -
P/NAPS 1.04 1.07 0.99 1.04 1.06 1.16 0.85 14.35%

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