[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

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	CAGR
TTM Result
Revenue	696,050	739,682	787,420	789,390	846,594	834,937	-3.57%
YoY %	-5.90%	-6.06%	-0.25%	-6.76%	1.40%	-	-
Horiz. %	83.37%	88.59%	94.31%	94.54%	101.40%	100.00%	-
PBT	-26,361	33,949	60,893	36,895	66,491	74,324	-
YoY %	-177.65%	-44.25%	65.04%	-44.51%	-10.54%	-	-
Horiz. %	-35.47%	45.68%	81.93%	49.64%	89.46%	100.00%	-
Tax	37,456	-4,438	-3,324	4,789	-13,684	-20,307	-
YoY %	943.98%	-33.51%	-169.41%	135.00%	32.61%	-	-
Horiz. %	-184.45%	21.85%	16.37%	-23.58%	67.39%	100.00%	-
NP	11,095	29,511	57,569	41,684	52,807	54,017	-27.12%
YoY %	-62.40%	-48.74%	38.11%	-21.06%	-2.24%	-	-
Horiz. %	20.54%	54.63%	106.58%	77.17%	97.76%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	11,095	29,511	57,569	41,684	52,807	54,017	-27.12%
YoY %	-62.40%	-48.74%	38.11%	-21.06%	-2.24%	-	-
Horiz. %	20.54%	54.63%	106.58%	77.17%	97.76%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-	13.07%	5.46%	-12.98%	20.58%	27.32%	-
YoY %	-	139.38%	142.06%	-163.07%	-24.67%	-	-
Horiz. %	-	47.84%	19.99%	-47.51%	75.33%	100.00%	-
Total Cost	684,955	710,171	729,851	747,706	793,787	780,920	-2.58%
YoY %	-3.55%	-2.70%	-2.39%	-5.81%	1.65%	-	-
Horiz. %	87.71%	90.94%	93.46%	95.75%	101.65%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	485,915	601,914	602,107	552,281	500,310	484,617	0.05%
YoY %	-19.27%	-0.03%	9.02%	10.39%	3.24%	-	-
Horiz. %	100.27%	124.20%	124.24%	113.96%	103.24%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	121,525	18,223	30,370	16,077	17,868	17,891	46.66%
YoY %	566.88%	-40.00%	88.90%	-10.02%	-0.13%	-	-
Horiz. %	679.25%	101.86%	169.75%	89.86%	99.87%	100.00%	-
Div Payout %	1,095.31%	61.75%	52.75%	38.57%	33.84%	33.12%	-
YoY %	1,673.78%	17.06%	36.76%	13.98%	2.17%	-	-
Horiz. %	3,307.10%	186.44%	159.27%	116.46%	102.17%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	485,915	601,914	602,107	552,281	500,310	484,617	0.05%
YoY %	-19.27%	-0.03%	9.02%	10.39%	3.24%	-	-
Horiz. %	100.27%	124.20%	124.24%	113.96%	103.24%	100.00%	-
NOSH	60,739	60,738	60,757	35,562	35,736	35,897	11.08%
YoY %	0.00%	-0.03%	70.85%	-0.49%	-0.45%	-	-
Horiz. %	169.20%	169.20%	169.25%	99.07%	99.55%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	1.59%	3.99%	7.31%	5.28%	6.24%	6.47%	-
YoY %	-60.15%	-45.42%	38.45%	-15.38%	-3.55%	-	-
Horiz. %	24.57%	61.67%	112.98%	81.61%	96.45%	100.00%	-
ROE	2.28%	4.90%	9.56%	7.55%	10.55%	11.15%	-
YoY %	-53.47%	-48.74%	26.62%	-28.44%	-5.38%	-	-
Horiz. %	20.45%	43.95%	85.74%	67.71%	94.62%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	1,145.96	1,217.82	1,296.00	2,219.74	2,368.99	2,325.89	-13.19%
YoY %	-5.90%	-6.03%	-41.61%	-6.30%	1.85%	-	-
Horiz. %	49.27%	52.36%	55.72%	95.44%	101.85%	100.00%	-
EPS	18.27	48.59	94.75	117.21	147.77	150.48	-34.39%
YoY %	-62.40%	-48.72%	-19.16%	-20.68%	-1.80%	-	-
Horiz. %	12.14%	32.29%	62.97%	77.89%	98.20%	100.00%	-
DPS	200.00	30.00	50.00	45.00	50.00	50.00	31.93%
YoY %	566.67%	-40.00%	11.11%	-10.00%	0.00%	-	-
Horiz. %	400.00%	60.00%	100.00%	90.00%	100.00%	100.00%	-
NAPS	8.00	9.91	9.91	15.53	14.00	13.50	-9.93%
YoY %	-19.27%	0.00%	-36.19%	10.93%	3.70%	-	-
Horiz. %	59.26%	73.41%	73.41%	115.04%	103.70%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 35,562
RPS	1,128.58	1,199.32	1,276.72	1,279.92	1,372.67	1,353.77	-3.57%
YoY %	-5.90%	-6.06%	-0.25%	-6.76%	1.40%	-	-
Horiz. %	83.37%	88.59%	94.31%	94.54%	101.40%	100.00%	-
EPS	17.99	47.85	93.34	67.59	85.62	87.58	-27.12%
YoY %	-62.40%	-48.74%	38.10%	-21.06%	-2.24%	-	-
Horiz. %	20.54%	54.64%	106.58%	77.18%	97.76%	100.00%	-
DPS	197.04	29.55	49.24	26.07	28.97	29.01	46.65%
YoY %	566.80%	-39.99%	88.88%	-10.01%	-0.14%	-	-
Horiz. %	679.21%	101.86%	169.73%	89.87%	99.86%	100.00%	-
NAPS	7.8786	9.7595	9.7626	8.9547	8.112	7.8576	0.05%
YoY %	-19.27%	-0.03%	9.02%	10.39%	3.24%	-	-
Horiz. %	100.27%	124.20%	124.24%	113.96%	103.24%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	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	-
P/RPS	0.85	0.84	0.82	0.41	0.54	0.71	3.66%
YoY %	1.19%	2.44%	100.00%	-24.07%	-23.94%	-	-
Horiz. %	119.72%	118.31%	115.49%	57.75%	76.06%	100.00%	-
P/EPS	53.10	20.99	11.19	7.72	8.59	10.97	37.05%
YoY %	152.98%	87.58%	44.95%	-10.13%	-21.70%	-	-
Horiz. %	484.05%	191.34%	102.01%	70.37%	78.30%	100.00%	-
EY	1.88	4.76	8.94	12.95	11.64	9.12	-27.06%
YoY %	-60.50%	-46.76%	-30.97%	11.25%	27.63%	-	-
Horiz. %	20.61%	52.19%	98.03%	142.00%	127.63%	100.00%	-
DY	20.62	2.94	4.72	4.97	3.94	3.03	46.71%
YoY %	601.36%	-37.71%	-5.03%	26.14%	30.03%	-	-
Horiz. %	680.53%	97.03%	155.78%	164.03%	130.03%	100.00%	-
P/NAPS	1.21	1.03	1.07	0.58	0.91	1.22	-0.16%
YoY %	17.48%	-3.74%	84.48%	-36.26%	-25.41%	-	-
Horiz. %	99.18%	84.43%	87.70%	47.54%	74.59%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	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	-
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%
YoY %	-10.59%	4.94%	102.50%	-34.43%	-4.69%	-	-
Horiz. %	118.75%	132.81%	126.56%	62.50%	95.31%	100.00%	-
P/EPS	47.63	21.20	11.08	7.51	9.81	9.97	36.69%
YoY %	124.67%	91.34%	47.54%	-23.45%	-1.60%	-	-
Horiz. %	477.73%	212.64%	111.13%	75.33%	98.40%	100.00%	-
EY	2.10	4.72	9.02	13.32	10.19	10.03	-26.84%
YoY %	-55.51%	-47.67%	-32.28%	30.72%	1.60%	-	-
Horiz. %	20.94%	47.06%	89.93%	132.80%	101.60%	100.00%	-
DY	22.99	2.91	4.76	5.11	3.45	3.33	47.13%
YoY %	690.03%	-38.87%	-6.85%	48.12%	3.60%	-	-
Horiz. %	690.39%	87.39%	142.94%	153.45%	103.60%	100.00%	-
P/NAPS	1.09	1.04	1.06	0.57	1.04	1.11	-0.36%
YoY %	4.81%	-1.89%	85.96%	-45.19%	-6.31%	-	-
Horiz. %	98.20%	93.69%	95.50%	51.35%	93.69%	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