[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

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Quarter Result
Revenue	180,780	178,554	202,371	205,339	196,360	208,216	197,553	0.09%
YoY %	1.25%	-11.77%	-1.45%	4.57%	-5.69%	5.40%	-	-
Horiz. %	91.51%	90.38%	102.44%	103.94%	99.40%	105.40%	100.00%	-
PBT	8,834	15,970	17,313	26,178	18,638	20,443	18,656	0.79%
YoY %	-44.68%	-7.76%	-33.86%	40.45%	-8.83%	9.58%	-	-
Horiz. %	47.35%	85.60%	92.80%	140.32%	99.90%	109.58%	100.00%	-
Tax	-468	-500	-2,476	-7,330	-3,911	-5,725	-4,689	2.48%
YoY %	6.40%	79.81%	66.22%	-87.42%	31.69%	-22.09%	-	-
Horiz. %	9.98%	10.66%	52.80%	156.32%	83.41%	122.09%	100.00%	-
NP	8,366	15,470	14,837	18,848	14,727	14,718	13,967	0.54%
YoY %	-45.92%	4.27%	-21.28%	27.98%	0.06%	5.38%	-	-
Horiz. %	59.90%	110.76%	106.23%	134.95%	105.44%	105.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,366	15,470	14,837	18,848	14,727	14,718	13,967	0.54%
YoY %	-45.92%	4.27%	-21.28%	27.98%	0.06%	5.38%	-	-
Horiz. %	59.90%	110.76%	106.23%	134.95%	105.44%	105.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.30%	3.13%	14.30%	28.00%	20.98%	28.00%	25.13%	-
YoY %	69.33%	-78.11%	-48.93%	33.46%	-25.07%	11.42%	-	-
Horiz. %	21.09%	12.46%	56.90%	111.42%	83.49%	111.42%	100.00%	-
Total Cost	172,414	163,084	187,534	186,491	181,633	193,498	183,586	0.06%
YoY %	5.72%	-13.04%	0.56%	2.67%	-6.13%	5.40%	-	-
Horiz. %	93.91%	88.83%	102.15%	101.58%	98.94%	105.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	485,915	601,914	602,107	552,281	522,109	484,617	446,943	-0.08%
YoY %	-19.27%	-0.03%	9.02%	5.78%	7.74%	8.43%	-	-
Horiz. %	108.72%	134.67%	134.72%	123.57%	116.82%	108.43%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	-	-	-	3,556	5,360	5,384	5,371	-
YoY %	-	-	-	-33.66%	-0.45%	0.24%	-	-
Horiz. %	-	-	-	66.21%	99.80%	100.24%	100.00%	-
Div Payout %	-	-	-	18.87%	36.40%	36.59%	38.46%	-
YoY %	-	-	-	-48.16%	-0.52%	-4.86%	-	-
Horiz. %	-	-	-	49.06%	94.64%	95.14%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	485,915	601,914	602,107	552,281	522,109	484,617	446,943	-0.08%
YoY %	-19.27%	-0.03%	9.02%	5.78%	7.74%	8.43%	-	-
Horiz. %	108.72%	134.67%	134.72%	123.57%	116.82%	108.43%	100.00%	-
NOSH	60,739	60,738	60,757	35,562	35,736	35,897	35,812	-0.56%
YoY %	0.00%	-0.03%	70.85%	-0.49%	-0.45%	0.24%	-	-
Horiz. %	169.61%	169.60%	169.66%	99.30%	99.79%	100.24%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	4.63%	8.66%	7.33%	9.18%	7.50%	7.07%	7.07%	-
YoY %	-46.54%	18.14%	-20.15%	22.40%	6.08%	0.00%	-	-
Horiz. %	65.49%	122.49%	103.68%	129.84%	106.08%	100.00%	100.00%	-
ROE	1.72%	2.57%	2.46%	3.41%	2.82%	3.04%	3.13%	-
YoY %	-33.07%	4.47%	-27.86%	20.92%	-7.24%	-2.88%	-	-
Horiz. %	54.95%	82.11%	78.59%	108.95%	90.10%	97.12%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	297.63	293.97	333.08	577.41	549.47	580.03	551.63	0.65%
YoY %	1.25%	-11.74%	-42.31%	5.08%	-5.27%	5.15%	-	-
Horiz. %	53.95%	53.29%	60.38%	104.67%	99.61%	105.15%	100.00%	-
EPS	13.77	25.47	24.42	53.00	41.21	41.00	39.00	1.11%
YoY %	-45.94%	4.30%	-53.92%	28.61%	0.51%	5.13%	-	-
Horiz. %	35.31%	65.31%	62.62%	135.90%	105.67%	105.13%	100.00%	-
DPS	0.00	0.00	0.00	10.00	15.00	15.00	15.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	66.67%	100.00%	100.00%	100.00%	-
NAPS	8.00	9.91	9.91	15.53	14.61	13.50	12.48	0.47%
YoY %	-19.27%	0.00%	-36.19%	6.30%	8.22%	8.17%	-	-
Horiz. %	64.10%	79.41%	79.41%	124.44%	117.07%	108.17%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 35,562
RPS	297.60	293.94	333.14	338.03	323.25	342.77	325.21	0.09%
YoY %	1.25%	-11.77%	-1.45%	4.57%	-5.69%	5.40%	-	-
Horiz. %	91.51%	90.38%	102.44%	103.94%	99.40%	105.40%	100.00%	-
EPS	13.77	25.47	24.42	31.03	24.24	24.23	22.99	0.54%
YoY %	-45.94%	4.30%	-21.30%	28.01%	0.04%	5.39%	-	-
Horiz. %	59.90%	110.79%	106.22%	134.97%	105.44%	105.39%	100.00%	-
DPS	0.00	0.00	0.00	5.85	8.82	8.86	8.84	-
YoY %	0.00%	0.00%	0.00%	-33.67%	-0.45%	0.23%	-	-
Horiz. %	0.00%	0.00%	0.00%	66.18%	99.77%	100.23%	100.00%	-
NAPS	7.9992	9.9088	9.9119	9.0917	8.595	7.9778	7.3576	-0.08%
YoY %	-19.27%	-0.03%	9.02%	5.78%	7.74%	8.43%	-	-
Horiz. %	108.72%	134.67%	134.72%	123.57%	116.82%	108.43%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-6.05%	9.12%	102.55%	-32.03%	-18.66%	0.00%	-	-
Horiz. %	114.79%	122.18%	111.97%	55.28%	81.34%	100.00%	-	-
P/EPS	70.42	40.05	43.41	17.08	30.82	40.24	0.00	-100.00%
YoY %	75.83%	-7.74%	154.16%	-44.58%	-23.41%	0.00%	-	-
Horiz. %	175.00%	99.53%	107.88%	42.45%	76.59%	100.00%	-	-
EY	1.42	2.50	2.30	5.86	3.24	2.48	0.00	-100.00%
YoY %	-43.20%	8.70%	-60.75%	80.86%	30.65%	0.00%	-	-
Horiz. %	57.26%	100.81%	92.74%	236.29%	130.65%	100.00%	-	-
DY	0.00	0.00	0.00	1.10	1.18	0.91	0.00	-
YoY %	0.00%	0.00%	0.00%	-6.78%	29.67%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	120.88%	129.67%	100.00%	-	-
P/NAPS	1.21	1.03	1.07	0.58	0.87	1.22	0.00	-100.00%
YoY %	17.48%	-3.74%	84.48%	-33.33%	-28.69%	0.00%	-	-
Horiz. %	99.18%	84.43%	87.70%	47.54%	71.31%	100.00%	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-16.57%	11.11%	107.24%	-42.42%	1.93%	0.00%	-	-
Horiz. %	112.74%	135.14%	121.62%	58.69%	101.93%	100.00%	-	-
P/EPS	63.16	40.44	43.00	16.60	35.19	36.59	0.00	-100.00%
YoY %	56.18%	-5.95%	159.04%	-52.83%	-3.83%	0.00%	-	-
Horiz. %	172.62%	110.52%	117.52%	45.37%	96.17%	100.00%	-	-
EY	1.58	2.47	2.33	6.02	2.84	2.73	0.00	-100.00%
YoY %	-36.03%	6.01%	-61.30%	111.97%	4.03%	0.00%	-	-
Horiz. %	57.88%	90.48%	85.35%	220.51%	104.03%	100.00%	-	-
DY	0.00	0.00	0.00	1.14	1.03	1.00	0.00	-
YoY %	0.00%	0.00%	0.00%	10.68%	3.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	114.00%	103.00%	100.00%	-	-
P/NAPS	1.09	1.04	1.06	0.57	0.99	1.11	0.00	-100.00%
YoY %	4.81%	-1.89%	85.96%	-42.42%	-10.81%	0.00%	-	-
Horiz. %	98.20%	93.69%	95.50%	51.35%	89.19%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos