[TM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -14.62%
YoY- -53.4%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,461,788 10,577,858 9,351,944 9,834,138 9,694,286 9,555,084 9,263,972 15.23%
PBT 1,732,204 1,687,192 1,724,640 1,530,334 1,711,472 1,741,326 1,799,968 -2.52%
Tax -544,665 -572,270 -606,248 -686,058 -722,629 -659,140 -678,180 -13.58%
NP 1,187,538 1,114,922 1,118,392 844,276 988,842 1,082,186 1,121,788 3.86%
-
NP to SH 1,187,538 1,114,922 1,118,392 844,276 988,842 1,082,186 1,121,788 3.86%
-
Tax Rate 31.44% 33.92% 35.15% 44.83% 42.22% 37.85% 37.68% -
Total Cost 10,274,249 9,462,936 8,233,552 8,989,862 8,705,444 8,472,898 8,142,184 16.75%
-
Net Worth 11,867,964 11,417,498 14,075,216 13,651,822 12,617,945 15,770,343 15,635,544 -16.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 315,313 - - - -
Div Payout % - - - 37.35% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 11,867,964 11,417,498 14,075,216 13,651,822 12,617,945 15,770,343 15,635,544 -16.77%
NOSH 3,180,907 3,167,391 3,177,249 3,153,137 3,154,486 3,145,889 3,116,077 1.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.36% 10.54% 11.96% 8.59% 10.20% 11.33% 12.11% -
ROE 10.01% 9.77% 7.95% 6.18% 7.84% 6.86% 7.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 360.33 333.96 294.34 311.88 307.32 303.73 297.30 13.66%
EPS 37.33 35.20 35.20 26.80 31.33 34.40 36.00 2.44%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.731 3.6047 4.43 4.3296 4.00 5.013 5.0177 -17.90%
Adjusted Per Share Value based on latest NOSH - 3,148,692
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 298.66 275.63 243.69 256.25 252.61 248.98 241.39 15.23%
EPS 30.94 29.05 29.14 22.00 25.77 28.20 29.23 3.85%
DPS 0.00 0.00 0.00 8.22 0.00 0.00 0.00 -
NAPS 3.0925 2.9751 3.6676 3.5573 3.2879 4.1093 4.0742 -16.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.67 3.92 3.58 3.95 3.55 3.97 4.65 -
P/RPS 1.02 1.17 1.22 1.27 1.16 1.31 1.56 -24.64%
P/EPS 9.83 11.14 10.17 14.75 11.32 11.54 12.92 -16.64%
EY 10.17 8.98 9.83 6.78 8.83 8.66 7.74 19.94%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 0.81 0.91 0.89 0.79 0.93 3.54%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 27/02/03 29/11/02 27/08/02 28/05/02 -
Price 4.18 3.95 3.78 3.95 3.60 4.22 4.50 -
P/RPS 1.16 1.18 1.28 1.27 1.17 1.39 1.51 -16.10%
P/EPS 11.20 11.22 10.74 14.75 11.48 12.27 12.50 -7.05%
EY 8.93 8.91 9.31 6.78 8.71 8.15 8.00 7.59%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 1.12 1.10 0.85 0.91 0.90 0.84 0.90 15.68%

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