[PANAMY] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -6.7%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 806,374 822,779 846,594 858,450 841,891 846,948 834,937 -2.29%
PBT 27,935 61,173 66,491 68,296 73,693 73,736 74,324 -47.94%
Tax 7,298 -12,194 -13,684 -14,190 -15,701 -20,144 -20,307 -
NP 35,233 48,979 52,807 54,106 57,992 53,592 54,017 -24.80%
-
NP to SH 35,233 48,979 52,807 54,106 57,992 53,592 54,017 -24.80%
-
Tax Rate -26.12% 19.93% 20.58% 20.78% 21.31% 27.32% 27.32% -
Total Cost 771,141 773,800 793,787 804,344 783,899 793,356 780,920 -0.83%
-
Net Worth 500,853 500,337 500,310 512,725 502,809 496,294 484,617 2.22%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 16,087 23,228 17,868 17,892 17,892 17,891 17,891 -6.84%
Div Payout % 45.66% 47.43% 33.84% 33.07% 30.85% 33.38% 33.12% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 500,853 500,337 500,310 512,725 502,809 496,294 484,617 2.22%
NOSH 35,775 35,738 35,736 35,730 35,736 35,730 35,897 -0.22%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.37% 5.95% 6.24% 6.30% 6.89% 6.33% 6.47% -
ROE 7.03% 9.79% 10.55% 10.55% 11.53% 10.80% 11.15% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 2,254.00 2,302.23 2,368.99 2,402.60 2,355.85 2,370.39 2,325.89 -2.07%
EPS 98.48 137.05 147.77 151.43 162.28 149.99 150.48 -24.64%
DPS 45.00 65.00 50.00 50.00 50.00 50.00 50.00 -6.78%
NAPS 14.00 14.00 14.00 14.35 14.07 13.89 13.50 2.45%
Adjusted Per Share Value based on latest NOSH - 35,730
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,307.46 1,334.06 1,372.67 1,391.89 1,365.04 1,373.24 1,353.77 -2.29%
EPS 57.13 79.41 85.62 87.73 94.03 86.89 87.58 -24.80%
DPS 26.08 37.66 28.97 29.01 29.01 29.01 29.01 -6.85%
NAPS 8.1209 8.1125 8.112 8.3133 8.1526 8.0469 7.8576 2.22%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 19.10 16.20 12.70 13.50 13.00 14.50 16.50 -
P/RPS 0.85 0.70 0.54 0.56 0.55 0.61 0.71 12.75%
P/EPS 19.39 11.82 8.59 8.92 8.01 9.67 10.97 46.23%
EY 5.16 8.46 11.64 11.22 12.48 10.34 9.12 -31.61%
DY 2.36 4.01 3.94 3.70 3.85 3.45 3.03 -15.35%
P/NAPS 1.36 1.16 0.91 0.94 0.92 1.04 1.22 7.51%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 -
Price 18.10 15.50 14.50 13.90 13.10 14.00 15.00 -
P/RPS 0.80 0.67 0.61 0.58 0.56 0.59 0.64 16.05%
P/EPS 18.38 11.31 9.81 9.18 8.07 9.33 9.97 50.40%
EY 5.44 8.84 10.19 10.89 12.39 10.71 10.03 -33.51%
DY 2.49 4.19 3.45 3.60 3.82 3.57 3.33 -17.63%
P/NAPS 1.29 1.11 1.04 0.97 0.93 1.01 1.11 10.54%

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