[PANAMY] QoQ TTM Result on 31-Mar-2001 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- 8.21%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 822,779 846,594 858,450 841,891 846,948 834,937 824,274 -0.12%
PBT 61,173 66,491 68,296 73,693 73,736 74,324 72,537 -10.71%
Tax -12,194 -13,684 -14,190 -15,701 -20,144 -20,307 -19,271 -26.23%
NP 48,979 52,807 54,106 57,992 53,592 54,017 53,266 -5.42%
-
NP to SH 48,979 52,807 54,106 57,992 53,592 54,017 53,266 -5.42%
-
Tax Rate 19.93% 20.58% 20.78% 21.31% 27.32% 27.32% 26.57% -
Total Cost 773,800 793,787 804,344 783,899 793,356 780,920 771,008 0.24%
-
Net Worth 500,337 500,310 512,725 502,809 496,294 484,617 472,780 3.83%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 23,228 17,868 17,892 17,892 17,891 17,891 17,878 19.01%
Div Payout % 47.43% 33.84% 33.07% 30.85% 33.38% 33.12% 33.56% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 500,337 500,310 512,725 502,809 496,294 484,617 472,780 3.83%
NOSH 35,738 35,736 35,730 35,736 35,730 35,897 35,735 0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.95% 6.24% 6.30% 6.89% 6.33% 6.47% 6.46% -
ROE 9.79% 10.55% 10.55% 11.53% 10.80% 11.15% 11.27% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 2,302.23 2,368.99 2,402.60 2,355.85 2,370.39 2,325.89 2,306.60 -0.12%
EPS 137.05 147.77 151.43 162.28 149.99 150.48 149.06 -5.43%
DPS 65.00 50.00 50.00 50.00 50.00 50.00 50.00 19.05%
NAPS 14.00 14.00 14.35 14.07 13.89 13.50 13.23 3.83%
Adjusted Per Share Value based on latest NOSH - 35,736
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,354.46 1,393.67 1,413.18 1,385.93 1,394.25 1,374.48 1,356.92 -0.12%
EPS 80.63 86.93 89.07 95.47 88.22 88.92 87.69 -5.42%
DPS 38.24 29.41 29.45 29.45 29.45 29.45 29.43 19.01%
NAPS 8.2366 8.2361 8.4405 8.2773 8.17 7.9778 7.7829 3.83%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 16.20 12.70 13.50 13.00 14.50 16.50 16.70 -
P/RPS 0.70 0.54 0.56 0.55 0.61 0.71 0.72 -1.85%
P/EPS 11.82 8.59 8.92 8.01 9.67 10.97 11.20 3.64%
EY 8.46 11.64 11.22 12.48 10.34 9.12 8.93 -3.53%
DY 4.01 3.94 3.70 3.85 3.45 3.03 2.99 21.54%
P/NAPS 1.16 0.91 0.94 0.92 1.04 1.22 1.26 -5.34%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 24/08/00 -
Price 15.50 14.50 13.90 13.10 14.00 15.00 17.90 -
P/RPS 0.67 0.61 0.58 0.56 0.59 0.64 0.78 -9.61%
P/EPS 11.31 9.81 9.18 8.07 9.33 9.97 12.01 -3.91%
EY 8.84 10.19 10.89 12.39 10.71 10.03 8.33 4.02%
DY 4.19 3.45 3.60 3.82 3.57 3.33 2.79 31.04%
P/NAPS 1.11 1.04 0.97 0.93 1.01 1.11 1.35 -12.20%

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