[MISC] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 82.96%
YoY- 12.25%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 5,381,062 5,282,744 5,508,434 5,532,364 2,810,195 1,426,390 5,846,660 -5.37%
PBT 1,178,712 1,134,668 1,411,049 1,194,565 652,804 426,539 1,739,562 -22.83%
Tax -33,994 -32,416 -71,712 -23,524 -12,766 -5,873 -43,421 -15.04%
NP 1,144,718 1,102,252 1,339,337 1,171,041 640,038 420,666 1,696,141 -23.04%
-
NP to SH 1,144,718 1,102,252 1,339,337 1,171,041 640,038 420,666 1,696,141 -23.04%
-
Tax Rate 2.88% 2.86% 5.08% 1.97% 1.96% 1.38% 2.50% -
Total Cost 4,236,344 4,180,492 4,169,097 4,361,322 2,170,157 1,005,724 4,150,519 1.37%
-
Net Worth 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 12.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 557,492 - 2,790 - 2,790 - 2,977 3162.80%
Div Payout % 48.70% - 0.21% - 0.44% - 0.18% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 12.19%
NOSH 1,858,308 1,861,912 1,860,190 1,860,764 1,860,575 1,855,375 1,861,020 -0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 21.27% 20.87% 24.31% 21.17% 22.78% 29.49% 29.01% -
ROE 13.00% 12.52% 15.74% 14.92% 8.48% 4.96% 22.89% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 289.57 283.73 296.12 297.32 151.04 76.88 314.16 -5.28%
EPS 61.60 59.20 72.00 62.93 34.40 22.60 91.20 -22.99%
DPS 30.00 0.00 0.15 0.00 0.15 0.00 0.16 3165.51%
NAPS 4.74 4.728 4.573 4.219 4.057 4.573 3.982 12.30%
Adjusted Per Share Value based on latest NOSH - 1,861,273
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 120.55 118.35 123.40 123.94 62.96 31.95 130.98 -5.37%
EPS 25.64 24.69 30.00 26.23 14.34 9.42 38.00 -23.05%
DPS 12.49 0.00 0.06 0.00 0.06 0.00 0.07 3059.41%
NAPS 1.9733 1.9721 1.9057 1.7587 1.691 1.9008 1.6602 12.19%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 7.30 7.45 7.05 7.70 6.70 6.95 7.15 -
P/RPS 2.52 2.63 2.38 2.59 4.44 9.04 2.28 6.89%
P/EPS 11.85 12.58 9.79 12.24 19.48 30.65 7.85 31.55%
EY 8.44 7.95 10.21 8.17 5.13 3.26 12.75 -24.02%
DY 4.11 0.00 0.02 0.00 0.02 0.00 0.02 3371.10%
P/NAPS 1.54 1.58 1.54 1.83 1.65 1.52 1.80 -9.86%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 24/05/01 -
Price 7.10 7.65 7.45 7.00 6.85 6.95 7.10 -
P/RPS 2.45 2.70 2.52 2.35 4.54 9.04 2.26 5.52%
P/EPS 11.53 12.92 10.35 11.12 19.91 30.65 7.79 29.84%
EY 8.68 7.74 9.66 8.99 5.02 3.26 12.84 -22.95%
DY 4.23 0.00 0.02 0.00 0.02 0.00 0.02 3438.28%
P/NAPS 1.50 1.62 1.63 1.66 1.69 1.52 1.78 -10.77%

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