[PANAMY] YoY TTM 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- 14.97%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 696,050 739,682 787,420 789,390 846,594 834,937 -3.57%
PBT -26,361 33,949 60,893 36,895 66,491 74,324 -
Tax 37,456 -4,438 -3,324 4,789 -13,684 -20,307 -
NP 11,095 29,511 57,569 41,684 52,807 54,017 -27.12%
-
NP to SH 11,095 29,511 57,569 41,684 52,807 54,017 -27.12%
-
Tax Rate - 13.07% 5.46% -12.98% 20.58% 27.32% -
Total Cost 684,955 710,171 729,851 747,706 793,787 780,920 -2.58%
-
Net Worth 485,915 601,914 602,107 552,281 500,310 484,617 0.05%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 121,525 18,223 30,370 16,077 17,868 17,891 46.66%
Div Payout % 1,095.31% 61.75% 52.75% 38.57% 33.84% 33.12% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 485,915 601,914 602,107 552,281 500,310 484,617 0.05%
NOSH 60,739 60,738 60,757 35,562 35,736 35,897 11.08%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.59% 3.99% 7.31% 5.28% 6.24% 6.47% -
ROE 2.28% 4.90% 9.56% 7.55% 10.55% 11.15% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,145.96 1,217.82 1,296.00 2,219.74 2,368.99 2,325.89 -13.19%
EPS 18.27 48.59 94.75 117.21 147.77 150.48 -34.39%
DPS 200.00 30.00 50.00 45.00 50.00 50.00 31.93%
NAPS 8.00 9.91 9.91 15.53 14.00 13.50 -9.93%
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 CAGR
RPS 1,145.84 1,217.67 1,296.25 1,299.50 1,393.67 1,374.48 -3.57%
EPS 18.26 48.58 94.77 68.62 86.93 88.92 -27.12%
DPS 200.06 30.00 50.00 26.47 29.41 29.45 46.66%
NAPS 7.9992 9.9088 9.9119 9.0917 8.2361 7.9778 0.05%
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 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 -
P/RPS 0.85 0.84 0.82 0.41 0.54 0.71 3.66%
P/EPS 53.10 20.99 11.19 7.72 8.59 10.97 37.05%
EY 1.88 4.76 8.94 12.95 11.64 9.12 -27.06%
DY 20.62 2.94 4.72 4.97 3.94 3.03 46.71%
P/NAPS 1.21 1.03 1.07 0.58 0.91 1.22 -0.16%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 23/11/00 -
Price 8.70 10.30 10.50 8.80 14.50 15.00 -
P/RPS 0.76 0.85 0.81 0.40 0.61 0.64 3.49%
P/EPS 47.63 21.20 11.08 7.51 9.81 9.97 36.69%
EY 2.10 4.72 9.02 13.32 10.19 10.03 -26.84%
DY 22.99 2.91 4.76 5.11 3.45 3.33 47.13%
P/NAPS 1.09 1.04 1.06 0.57 1.04 1.11 -0.36%

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