[PANAMY] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 60.72%
YoY- 1226.13%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 206,909 202,371 196,777 183,713 204,559 205,339 216,282 -2.90%
PBT 14,833 17,313 11,670 13,665 18,245 26,178 15,389 -2.41%
Tax -1,997 -2,476 -3,186 7,447 -5,109 -7,330 -4,309 -40.02%
NP 12,836 14,837 8,484 21,112 13,136 18,848 11,080 10.27%
-
NP to SH 12,836 14,837 8,484 21,112 13,136 18,848 11,080 10.27%
-
Tax Rate 13.46% 14.30% 27.30% -54.50% 28.00% 28.00% 28.00% -
Total Cost 194,073 187,534 188,293 162,601 191,423 186,491 205,202 -3.63%
-
Net Worth 614,767 602,107 604,264 587,927 563,839 552,281 545,064 8.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,112 - - 24,294 6,075 3,556 - -
Div Payout % 70.99% - - 115.07% 46.25% 18.87% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 614,767 602,107 604,264 587,927 563,839 552,281 545,064 8.32%
NOSH 60,747 60,757 60,730 60,736 60,758 35,562 35,741 42.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.20% 7.33% 4.31% 11.49% 6.42% 9.18% 5.12% -
ROE 2.09% 2.46% 1.40% 3.59% 2.33% 3.41% 2.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 340.60 333.08 324.02 302.48 336.68 577.41 605.12 -31.75%
EPS 21.13 24.42 13.97 34.76 21.62 53.00 31.00 -22.49%
DPS 15.00 0.00 0.00 40.00 10.00 10.00 0.00 -
NAPS 10.12 9.91 9.95 9.68 9.28 15.53 15.25 -23.86%
Adjusted Per Share Value based on latest NOSH - 60,736
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 335.48 328.12 319.05 297.87 331.67 332.94 350.68 -2.90%
EPS 20.81 24.06 13.76 34.23 21.30 30.56 17.97 10.24%
DPS 14.77 0.00 0.00 39.39 9.85 5.77 0.00 -
NAPS 9.9679 9.7626 9.7976 9.5327 9.1421 8.9547 8.8377 8.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 10.80 10.60 8.95 7.65 8.65 9.05 17.30 -
P/RPS 3.17 3.18 2.76 2.53 2.57 1.57 2.86 7.08%
P/EPS 51.11 43.41 64.07 22.01 40.01 17.08 55.81 -5.68%
EY 1.96 2.30 1.56 4.54 2.50 5.86 1.79 6.21%
DY 1.39 0.00 0.00 5.23 1.16 1.10 0.00 -
P/NAPS 1.07 1.07 0.90 0.79 0.93 0.58 1.13 -3.56%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 13/11/03 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 -
Price 10.50 10.50 11.50 8.25 7.95 8.80 17.50 -
P/RPS 3.08 3.15 3.55 2.73 2.36 1.52 2.89 4.32%
P/EPS 49.69 43.00 82.32 23.73 36.77 16.60 56.45 -8.13%
EY 2.01 2.33 1.21 4.21 2.72 6.02 1.77 8.82%
DY 1.43 0.00 0.00 4.85 1.26 1.14 0.00 -
P/NAPS 1.04 1.06 1.16 0.85 0.86 0.57 1.15 -6.46%

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