[PANAMY] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -2.4%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 780,411 806,374 822,779 846,594 858,450 841,891 846,948 -5.32%
PBT 29,355 27,935 61,173 66,491 68,296 73,693 73,736 -45.97%
Tax 6,900 7,298 -12,194 -13,684 -14,190 -15,701 -20,144 -
NP 36,255 35,233 48,979 52,807 54,106 57,992 53,592 -22.99%
-
NP to SH 36,255 35,233 48,979 52,807 54,106 57,992 53,592 -22.99%
-
Tax Rate -23.51% -26.12% 19.93% 20.58% 20.78% 21.31% 27.32% -
Total Cost 744,156 771,141 773,800 793,787 804,344 783,899 793,356 -4.18%
-
Net Worth 536,129 500,853 500,337 500,310 512,725 502,809 496,294 5.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 16,087 16,087 23,228 17,868 17,892 17,892 17,891 -6.85%
Div Payout % 44.37% 45.66% 47.43% 33.84% 33.07% 30.85% 33.38% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 536,129 500,853 500,337 500,310 512,725 502,809 496,294 5.29%
NOSH 35,741 35,775 35,738 35,736 35,730 35,736 35,730 0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.65% 4.37% 5.95% 6.24% 6.30% 6.89% 6.33% -
ROE 6.76% 7.03% 9.79% 10.55% 10.55% 11.53% 10.80% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2,183.46 2,254.00 2,302.23 2,368.99 2,402.60 2,355.85 2,370.39 -5.34%
EPS 101.44 98.48 137.05 147.77 151.43 162.28 149.99 -23.00%
DPS 45.00 45.00 65.00 50.00 50.00 50.00 50.00 -6.80%
NAPS 15.00 14.00 14.00 14.00 14.35 14.07 13.89 5.27%
Adjusted Per Share Value based on latest NOSH - 35,736
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,265.36 1,307.46 1,334.06 1,372.67 1,391.89 1,365.04 1,373.24 -5.32%
EPS 58.78 57.13 79.41 85.62 87.73 94.03 86.89 -22.99%
DPS 26.08 26.08 37.66 28.97 29.01 29.01 29.01 -6.87%
NAPS 8.6928 8.1209 8.1125 8.112 8.3133 8.1526 8.0469 5.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 17.30 19.10 16.20 12.70 13.50 13.00 14.50 -
P/RPS 0.79 0.85 0.70 0.54 0.56 0.55 0.61 18.86%
P/EPS 17.06 19.39 11.82 8.59 8.92 8.01 9.67 46.15%
EY 5.86 5.16 8.46 11.64 11.22 12.48 10.34 -31.58%
DY 2.60 2.36 4.01 3.94 3.70 3.85 3.45 -17.22%
P/NAPS 1.15 1.36 1.16 0.91 0.94 0.92 1.04 6.95%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 -
Price 17.50 18.10 15.50 14.50 13.90 13.10 14.00 -
P/RPS 0.80 0.80 0.67 0.61 0.58 0.56 0.59 22.57%
P/EPS 17.25 18.38 11.31 9.81 9.18 8.07 9.33 50.80%
EY 5.80 5.44 8.84 10.19 10.89 12.39 10.71 -33.63%
DY 2.57 2.49 4.19 3.45 3.60 3.82 3.57 -19.72%
P/NAPS 1.17 1.29 1.11 1.04 0.97 0.93 1.01 10.32%

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