[PANAMY] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -28.07%
YoY- -39.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 795,036 789,390 780,411 806,374 822,779 846,594 858,450 -4.97%
PBT 41,024 36,895 29,355 27,935 61,173 66,491 68,296 -28.74%
Tax 3,632 4,789 6,900 7,298 -12,194 -13,684 -14,190 -
NP 44,656 41,684 36,255 35,233 48,979 52,807 54,106 -11.98%
-
NP to SH 44,656 41,684 36,255 35,233 48,979 52,807 54,106 -11.98%
-
Tax Rate -8.85% -12.98% -23.51% -26.12% 19.93% 20.58% 20.78% -
Total Cost 750,380 747,706 744,156 771,141 773,800 793,787 804,344 -4.51%
-
Net Worth 563,839 552,281 536,129 500,853 500,337 500,310 512,725 6.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 22,153 16,077 16,087 16,087 23,228 17,868 17,892 15.26%
Div Payout % 49.61% 38.57% 44.37% 45.66% 47.43% 33.84% 33.07% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 563,839 552,281 536,129 500,853 500,337 500,310 512,725 6.52%
NOSH 60,758 35,562 35,741 35,775 35,738 35,736 35,730 42.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.62% 5.28% 4.65% 4.37% 5.95% 6.24% 6.30% -
ROE 7.92% 7.55% 6.76% 7.03% 9.79% 10.55% 10.55% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,308.52 2,219.74 2,183.46 2,254.00 2,302.23 2,368.99 2,402.60 -33.23%
EPS 73.50 117.21 101.44 98.48 137.05 147.77 151.43 -38.15%
DPS 36.46 45.00 45.00 45.00 65.00 50.00 50.00 -18.93%
NAPS 9.28 15.53 15.00 14.00 14.00 14.00 14.35 -25.15%
Adjusted Per Share Value based on latest NOSH - 35,775
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,308.79 1,299.50 1,284.72 1,327.46 1,354.46 1,393.67 1,413.18 -4.97%
EPS 73.51 68.62 59.68 58.00 80.63 86.93 89.07 -11.98%
DPS 36.47 26.47 26.48 26.48 38.24 29.41 29.45 15.27%
NAPS 9.282 9.0917 8.8258 8.2451 8.2366 8.2361 8.4405 6.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 8.65 9.05 17.30 19.10 16.20 12.70 13.50 -
P/RPS 0.66 0.41 0.79 0.85 0.70 0.54 0.56 11.54%
P/EPS 11.77 7.72 17.06 19.39 11.82 8.59 8.92 20.24%
EY 8.50 12.95 5.86 5.16 8.46 11.64 11.22 -16.85%
DY 4.22 4.97 2.60 2.36 4.01 3.94 3.70 9.13%
P/NAPS 0.93 0.58 1.15 1.36 1.16 0.91 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 29/11/02 28/08/02 29/05/02 26/02/02 21/11/01 29/08/01 -
Price 7.95 8.80 17.50 18.10 15.50 14.50 13.90 -
P/RPS 0.61 0.40 0.80 0.80 0.67 0.61 0.58 3.40%
P/EPS 10.82 7.51 17.25 18.38 11.31 9.81 9.18 11.54%
EY 9.24 13.32 5.80 5.44 8.84 10.19 10.89 -10.34%
DY 4.59 5.11 2.57 2.49 4.19 3.45 3.60 17.52%
P/NAPS 0.86 0.57 1.17 1.29 1.11 1.04 0.97 -7.69%

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