[PANAMY] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 7.13%
YoY- -8.83%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 787,420 790,388 809,893 795,036 789,390 780,411 806,374 -1.57%
PBT 60,893 69,758 73,477 41,024 36,895 29,355 27,935 68.03%
Tax -3,324 -8,178 -9,301 3,632 4,789 6,900 7,298 -
NP 57,569 61,580 64,176 44,656 41,684 36,255 35,233 38.68%
-
NP to SH 57,569 61,580 64,176 44,656 41,684 36,255 35,233 38.68%
-
Tax Rate 5.46% 11.72% 12.66% -8.85% -12.98% -23.51% -26.12% -
Total Cost 729,851 728,808 745,717 750,380 747,706 744,156 771,141 -3.59%
-
Net Worth 602,107 604,264 587,927 563,839 552,281 536,129 500,853 13.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 30,370 33,926 33,926 22,153 16,077 16,087 16,087 52.69%
Div Payout % 52.75% 55.09% 52.86% 49.61% 38.57% 44.37% 45.66% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 602,107 604,264 587,927 563,839 552,281 536,129 500,853 13.04%
NOSH 60,757 60,730 60,736 60,758 35,562 35,741 35,775 42.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.31% 7.79% 7.92% 5.62% 5.28% 4.65% 4.37% -
ROE 9.56% 10.19% 10.92% 7.92% 7.55% 6.76% 7.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,296.00 1,301.48 1,333.46 1,308.52 2,219.74 2,183.46 2,254.00 -30.83%
EPS 94.75 101.40 105.66 73.50 117.21 101.44 98.48 -2.53%
DPS 50.00 55.86 55.86 36.46 45.00 45.00 45.00 7.26%
NAPS 9.91 9.95 9.68 9.28 15.53 15.00 14.00 -20.55%
Adjusted Per Share Value based on latest NOSH - 60,758
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,296.25 1,301.14 1,333.25 1,308.79 1,299.50 1,284.72 1,327.46 -1.57%
EPS 94.77 101.37 105.65 73.51 68.62 59.68 58.00 38.68%
DPS 50.00 55.85 55.85 36.47 26.47 26.48 26.48 52.70%
NAPS 9.9119 9.9474 9.6785 9.282 9.0917 8.8258 8.2451 13.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 10.60 8.95 7.65 8.65 9.05 17.30 19.10 -
P/RPS 0.82 0.69 0.57 0.66 0.41 0.79 0.85 -2.36%
P/EPS 11.19 8.83 7.24 11.77 7.72 17.06 19.39 -30.66%
EY 8.94 11.33 13.81 8.50 12.95 5.86 5.16 44.20%
DY 4.72 6.24 7.30 4.22 4.97 2.60 2.36 58.67%
P/NAPS 1.07 0.90 0.79 0.93 0.58 1.15 1.36 -14.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 29/05/02 -
Price 10.50 11.50 8.25 7.95 8.80 17.50 18.10 -
P/RPS 0.81 0.88 0.62 0.61 0.40 0.80 0.80 0.83%
P/EPS 11.08 11.34 7.81 10.82 7.51 17.25 18.38 -28.61%
EY 9.02 8.82 12.81 9.24 13.32 5.80 5.44 40.04%
DY 4.76 4.86 6.77 4.59 5.11 2.57 2.49 53.96%
P/NAPS 1.06 1.16 0.85 0.86 0.57 1.17 1.29 -12.26%

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