[MTDACPI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 34.54%
YoY- 2.86%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 228,764 153,880 70,491 309,914 230,259 147,742 77,844 104.76%
PBT 22,975 16,077 8,636 33,892 26,918 17,239 10,464 68.68%
Tax -3,896 -2,983 -1,621 -6,854 -6,821 -4,078 -2,456 35.90%
NP 19,079 13,094 7,015 27,038 20,097 13,161 8,008 78.10%
-
NP to SH 19,079 13,094 7,015 27,038 20,097 13,161 8,008 78.10%
-
Tax Rate 16.96% 18.55% 18.77% 20.22% 25.34% 23.66% 23.47% -
Total Cost 209,685 140,786 63,476 282,876 210,162 134,581 69,836 107.70%
-
Net Worth 401,732 402,892 393,685 367,846 363,138 359,610 356,048 8.35%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,955 - - 6,255 3,730 - - -
Div Payout % 41.70% - - 23.14% 18.56% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 401,732 402,892 393,685 367,846 363,138 359,610 356,048 8.35%
NOSH 132,585 132,530 132,109 125,117 124,362 123,577 123,200 5.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.34% 8.51% 9.95% 8.72% 8.73% 8.91% 10.29% -
ROE 4.75% 3.25% 1.78% 7.35% 5.53% 3.66% 2.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 172.54 116.11 53.36 247.70 185.15 119.55 63.19 94.99%
EPS 14.39 9.88 5.31 21.61 16.16 10.65 6.50 69.61%
DPS 6.00 0.00 0.00 5.00 3.00 0.00 0.00 -
NAPS 3.03 3.04 2.98 2.94 2.92 2.91 2.89 3.19%
Adjusted Per Share Value based on latest NOSH - 127,357
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 98.76 66.43 30.43 133.80 99.41 63.78 33.61 104.74%
EPS 8.24 5.65 3.03 11.67 8.68 5.68 3.46 78.05%
DPS 3.43 0.00 0.00 2.70 1.61 0.00 0.00 -
NAPS 1.7344 1.7394 1.6996 1.5881 1.5677 1.5525 1.5371 8.36%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.30 3.00 3.20 3.16 2.88 2.70 2.30 -
P/RPS 1.91 2.58 6.00 1.28 1.56 2.26 3.64 -34.86%
P/EPS 22.93 30.36 60.26 14.62 17.82 25.35 35.38 -25.04%
EY 4.36 3.29 1.66 6.84 5.61 3.94 2.83 33.28%
DY 1.82 0.00 0.00 1.58 1.04 0.00 0.00 -
P/NAPS 1.09 0.99 1.07 1.07 0.99 0.93 0.80 22.83%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 03/12/02 23/08/02 24/05/02 17/04/02 16/11/01 22/08/01 -
Price 3.04 2.84 3.14 3.34 4.00 2.85 2.93 -
P/RPS 1.76 2.45 5.88 1.35 2.16 2.38 4.64 -47.50%
P/EPS 21.13 28.74 59.13 15.46 24.75 26.76 45.08 -39.57%
EY 4.73 3.48 1.69 6.47 4.04 3.74 2.22 65.35%
DY 1.97 0.00 0.00 1.50 0.75 0.00 0.00 -
P/NAPS 1.00 0.93 1.05 1.14 1.37 0.98 1.01 -0.65%

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