[PANAMY] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 14.97%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 790,388 809,893 795,036 789,390 780,411 806,374 822,779 -2.64%
PBT 69,758 73,477 41,024 36,895 29,355 27,935 61,173 9.17%
Tax -8,178 -9,301 3,632 4,789 6,900 7,298 -12,194 -23.43%
NP 61,580 64,176 44,656 41,684 36,255 35,233 48,979 16.53%
-
NP to SH 61,580 64,176 44,656 41,684 36,255 35,233 48,979 16.53%
-
Tax Rate 11.72% 12.66% -8.85% -12.98% -23.51% -26.12% 19.93% -
Total Cost 728,808 745,717 750,380 747,706 744,156 771,141 773,800 -3.92%
-
Net Worth 604,264 587,927 563,839 552,281 536,129 500,853 500,337 13.44%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 33,926 33,926 22,153 16,077 16,087 16,087 23,228 28.81%
Div Payout % 55.09% 52.86% 49.61% 38.57% 44.37% 45.66% 47.43% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 604,264 587,927 563,839 552,281 536,129 500,853 500,337 13.44%
NOSH 60,730 60,736 60,758 35,562 35,741 35,775 35,738 42.54%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.79% 7.92% 5.62% 5.28% 4.65% 4.37% 5.95% -
ROE 10.19% 10.92% 7.92% 7.55% 6.76% 7.03% 9.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,301.48 1,333.46 1,308.52 2,219.74 2,183.46 2,254.00 2,302.23 -31.70%
EPS 101.40 105.66 73.50 117.21 101.44 98.48 137.05 -18.24%
DPS 55.86 55.86 36.46 45.00 45.00 45.00 65.00 -9.63%
NAPS 9.95 9.68 9.28 15.53 15.00 14.00 14.00 -20.41%
Adjusted Per Share Value based on latest NOSH - 35,562
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,281.54 1,313.16 1,289.07 1,279.92 1,265.36 1,307.46 1,334.06 -2.64%
EPS 99.85 104.06 72.41 67.59 58.78 57.13 79.41 16.54%
DPS 55.01 55.01 35.92 26.07 26.08 26.08 37.66 28.82%
NAPS 9.7976 9.5327 9.1421 8.9547 8.6928 8.1209 8.1125 13.44%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 8.95 7.65 8.65 9.05 17.30 19.10 16.20 -
P/RPS 0.69 0.57 0.66 0.41 0.79 0.85 0.70 -0.95%
P/EPS 8.83 7.24 11.77 7.72 17.06 19.39 11.82 -17.71%
EY 11.33 13.81 8.50 12.95 5.86 5.16 8.46 21.56%
DY 6.24 7.30 4.22 4.97 2.60 2.36 4.01 34.39%
P/NAPS 0.90 0.79 0.93 0.58 1.15 1.36 1.16 -15.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 29/05/02 26/02/02 -
Price 11.50 8.25 7.95 8.80 17.50 18.10 15.50 -
P/RPS 0.88 0.62 0.61 0.40 0.80 0.80 0.67 19.99%
P/EPS 11.34 7.81 10.82 7.51 17.25 18.38 11.31 0.17%
EY 8.82 12.81 9.24 13.32 5.80 5.44 8.84 -0.15%
DY 4.86 6.77 4.59 5.11 2.57 2.49 4.19 10.42%
P/NAPS 1.16 0.85 0.86 0.57 1.17 1.29 1.11 2.98%

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