[PANAMY] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 70.11%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 180,780 178,554 202,371 205,339 196,360 208,216 197,553 0.09%
PBT 8,834 15,970 17,313 26,178 18,638 20,443 18,656 0.79%
Tax -468 -500 -2,476 -7,330 -3,911 -5,725 -4,689 2.48%
NP 8,366 15,470 14,837 18,848 14,727 14,718 13,967 0.54%
-
NP to SH 8,366 15,470 14,837 18,848 14,727 14,718 13,967 0.54%
-
Tax Rate 5.30% 3.13% 14.30% 28.00% 20.98% 28.00% 25.13% -
Total Cost 172,414 163,084 187,534 186,491 181,633 193,498 183,586 0.06%
-
Net Worth 485,915 601,914 602,107 552,281 522,109 484,617 446,943 -0.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 3,556 5,360 5,384 5,371 -
Div Payout % - - - 18.87% 36.40% 36.59% 38.46% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 485,915 601,914 602,107 552,281 522,109 484,617 446,943 -0.08%
NOSH 60,739 60,738 60,757 35,562 35,736 35,897 35,812 -0.56%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.63% 8.66% 7.33% 9.18% 7.50% 7.07% 7.07% -
ROE 1.72% 2.57% 2.46% 3.41% 2.82% 3.04% 3.13% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 297.63 293.97 333.08 577.41 549.47 580.03 551.63 0.65%
EPS 13.77 25.47 24.42 53.00 41.21 41.00 39.00 1.11%
DPS 0.00 0.00 0.00 10.00 15.00 15.00 15.00 -
NAPS 8.00 9.91 9.91 15.53 14.61 13.50 12.48 0.47%
Adjusted Per Share Value based on latest NOSH - 35,562
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 293.12 289.51 328.12 332.94 318.38 337.60 320.31 0.09%
EPS 13.56 25.08 24.06 30.56 23.88 23.86 22.65 0.54%
DPS 0.00 0.00 0.00 5.77 8.69 8.73 8.71 -
NAPS 7.8786 9.7595 9.7626 8.9547 8.4655 7.8576 7.2468 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 9.70 10.20 10.60 9.05 12.70 16.50 0.00 -
P/RPS 3.26 3.47 3.18 1.57 2.31 2.84 0.00 -100.00%
P/EPS 70.42 40.05 43.41 17.08 30.82 40.24 0.00 -100.00%
EY 1.42 2.50 2.30 5.86 3.24 2.48 0.00 -100.00%
DY 0.00 0.00 0.00 1.10 1.18 0.91 0.00 -
P/NAPS 1.21 1.03 1.07 0.58 0.87 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 23/11/00 25/11/99 -
Price 8.70 10.30 10.50 8.80 14.50 15.00 0.00 -
P/RPS 2.92 3.50 3.15 1.52 2.64 2.59 0.00 -100.00%
P/EPS 63.16 40.44 43.00 16.60 35.19 36.59 0.00 -100.00%
EY 1.58 2.47 2.33 6.02 2.84 2.73 0.00 -100.00%
DY 0.00 0.00 0.00 1.14 1.03 1.00 0.00 -
P/NAPS 1.09 1.04 1.06 0.57 0.99 1.11 0.00 -100.00%

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