[PANAMY] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -7.25%
YoY- -8.61%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 789,390 780,411 806,374 822,779 846,594 858,450 841,891 -4.19%
PBT 36,895 29,355 27,935 61,173 66,491 68,296 73,693 -36.92%
Tax 4,789 6,900 7,298 -12,194 -13,684 -14,190 -15,701 -
NP 41,684 36,255 35,233 48,979 52,807 54,106 57,992 -19.74%
-
NP to SH 41,684 36,255 35,233 48,979 52,807 54,106 57,992 -19.74%
-
Tax Rate -12.98% -23.51% -26.12% 19.93% 20.58% 20.78% 21.31% -
Total Cost 747,706 744,156 771,141 773,800 793,787 804,344 783,899 -3.09%
-
Net Worth 552,281 536,129 500,853 500,337 500,310 512,725 502,809 6.45%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 16,077 16,087 16,087 23,228 17,868 17,892 17,892 -6.87%
Div Payout % 38.57% 44.37% 45.66% 47.43% 33.84% 33.07% 30.85% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 552,281 536,129 500,853 500,337 500,310 512,725 502,809 6.45%
NOSH 35,562 35,741 35,775 35,738 35,736 35,730 35,736 -0.32%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.28% 4.65% 4.37% 5.95% 6.24% 6.30% 6.89% -
ROE 7.55% 6.76% 7.03% 9.79% 10.55% 10.55% 11.53% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2,219.74 2,183.46 2,254.00 2,302.23 2,368.99 2,402.60 2,355.85 -3.88%
EPS 117.21 101.44 98.48 137.05 147.77 151.43 162.28 -19.48%
DPS 45.00 45.00 45.00 65.00 50.00 50.00 50.00 -6.77%
NAPS 15.53 15.00 14.00 14.00 14.00 14.35 14.07 6.79%
Adjusted Per Share Value based on latest NOSH - 35,738
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,279.92 1,265.36 1,307.46 1,334.06 1,372.67 1,391.89 1,365.04 -4.19%
EPS 67.59 58.78 57.13 79.41 85.62 87.73 94.03 -19.74%
DPS 26.07 26.08 26.08 37.66 28.97 29.01 29.01 -6.86%
NAPS 8.9547 8.6928 8.1209 8.1125 8.112 8.3133 8.1526 6.44%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 9.05 17.30 19.10 16.20 12.70 13.50 13.00 -
P/RPS 0.41 0.79 0.85 0.70 0.54 0.56 0.55 -17.77%
P/EPS 7.72 17.06 19.39 11.82 8.59 8.92 8.01 -2.42%
EY 12.95 5.86 5.16 8.46 11.64 11.22 12.48 2.49%
DY 4.97 2.60 2.36 4.01 3.94 3.70 3.85 18.53%
P/NAPS 0.58 1.15 1.36 1.16 0.91 0.94 0.92 -26.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 29/05/02 26/02/02 21/11/01 29/08/01 18/05/01 -
Price 8.80 17.50 18.10 15.50 14.50 13.90 13.10 -
P/RPS 0.40 0.80 0.80 0.67 0.61 0.58 0.56 -20.07%
P/EPS 7.51 17.25 18.38 11.31 9.81 9.18 8.07 -4.67%
EY 13.32 5.80 5.44 8.84 10.19 10.89 12.39 4.93%
DY 5.11 2.57 2.49 4.19 3.45 3.60 3.82 21.38%
P/NAPS 0.57 1.17 1.29 1.11 1.04 0.97 0.93 -27.82%

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