[PANAMY] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -0.79%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 846,594 858,450 841,891 846,948 834,937 824,274 806,602 3.27%
PBT 66,491 68,296 73,693 73,736 74,324 72,537 71,105 -4.37%
Tax -13,684 -14,190 -15,701 -20,144 -20,307 -19,271 -18,870 -19.26%
NP 52,807 54,106 57,992 53,592 54,017 53,266 52,235 0.72%
-
NP to SH 52,807 54,106 57,992 53,592 54,017 53,266 52,235 0.72%
-
Tax Rate 20.58% 20.78% 21.31% 27.32% 27.32% 26.57% 26.54% -
Total Cost 793,787 804,344 783,899 793,356 780,920 771,008 754,367 3.45%
-
Net Worth 500,310 512,725 502,809 496,294 484,617 472,780 458,817 5.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 17,868 17,892 17,892 17,891 17,891 17,878 17,878 -0.03%
Div Payout % 33.84% 33.07% 30.85% 33.38% 33.12% 33.56% 34.23% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 500,310 512,725 502,809 496,294 484,617 472,780 458,817 5.93%
NOSH 35,736 35,730 35,736 35,730 35,897 35,735 35,733 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.24% 6.30% 6.89% 6.33% 6.47% 6.46% 6.48% -
ROE 10.55% 10.55% 11.53% 10.80% 11.15% 11.27% 11.38% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2,368.99 2,402.60 2,355.85 2,370.39 2,325.89 2,306.60 2,257.28 3.26%
EPS 147.77 151.43 162.28 149.99 150.48 149.06 146.18 0.72%
DPS 50.00 50.00 50.00 50.00 50.00 50.00 50.00 0.00%
NAPS 14.00 14.35 14.07 13.89 13.50 13.23 12.84 5.93%
Adjusted Per Share Value based on latest NOSH - 35,730
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,393.67 1,413.18 1,385.93 1,394.25 1,374.48 1,356.92 1,327.83 3.27%
EPS 86.93 89.07 95.47 88.22 88.92 87.69 85.99 0.72%
DPS 29.41 29.45 29.45 29.45 29.45 29.43 29.43 -0.04%
NAPS 8.2361 8.4405 8.2773 8.17 7.9778 7.7829 7.5531 5.93%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 12.70 13.50 13.00 14.50 16.50 16.70 17.70 -
P/RPS 0.54 0.56 0.55 0.61 0.71 0.72 0.78 -21.72%
P/EPS 8.59 8.92 8.01 9.67 10.97 11.20 12.11 -20.44%
EY 11.64 11.22 12.48 10.34 9.12 8.93 8.26 25.66%
DY 3.94 3.70 3.85 3.45 3.03 2.99 2.82 24.95%
P/NAPS 0.91 0.94 0.92 1.04 1.22 1.26 1.38 -24.22%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 24/08/00 - -
Price 14.50 13.90 13.10 14.00 15.00 17.90 0.00 -
P/RPS 0.61 0.58 0.56 0.59 0.64 0.78 0.00 -
P/EPS 9.81 9.18 8.07 9.33 9.97 12.01 0.00 -
EY 10.19 10.89 12.39 10.71 10.03 8.33 0.00 -
DY 3.45 3.60 3.82 3.57 3.33 2.79 0.00 -
P/NAPS 1.04 0.97 0.93 1.01 1.11 1.35 0.00 -

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