[MISC] QoQ TTM Result on 30-Sep-2002 [#2]

Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -4.75%
YoY- -26.48%
Quarter Report
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 5,590,870 5,432,996 5,404,383 5,388,770 5,402,730 5,508,434 5,736,174 -1.70%
PBT 1,488,637 1,310,300 1,325,026 1,245,502 1,301,791 1,444,663 1,513,732 -1.11%
Tax -3,156 363 -76,413 -75,943 -73,943 -71,712 -35,907 -80.31%
NP 1,485,481 1,310,663 1,248,613 1,169,559 1,227,848 1,372,951 1,477,825 0.34%
-
NP to SH 1,485,481 1,310,663 1,248,613 1,169,559 1,227,848 1,372,951 1,477,825 0.34%
-
Tax Rate 0.21% -0.03% 5.77% 6.10% 5.68% 4.96% 2.37% -
Total Cost 4,105,389 4,122,333 4,155,770 4,219,211 4,174,882 4,135,483 4,258,349 -2.41%
-
Net Worth 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 7,419,439 7,445,093 19.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 557,219 557,219 278,228 278,228 556,473 556,473 281,212 57.95%
Div Payout % 37.51% 42.51% 22.28% 23.79% 45.32% 40.53% 19.03% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 7,419,439 7,445,093 19.31%
NOSH 1,861,078 1,859,823 1,859,571 1,854,975 1,861,912 1,854,859 1,861,273 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 26.57% 24.12% 23.10% 21.70% 22.73% 24.92% 25.76% -
ROE 15.32% 14.18% 14.05% 13.30% 13.95% 18.50% 19.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 300.41 292.12 290.63 290.50 290.17 296.97 308.19 -1.69%
EPS 79.82 70.47 67.15 63.05 65.95 74.02 79.40 0.35%
DPS 30.00 30.00 15.00 15.00 30.00 30.00 15.16 57.81%
NAPS 5.21 4.97 4.78 4.74 4.728 4.00 4.00 19.32%
Adjusted Per Share Value based on latest NOSH - 1,854,975
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 125.25 121.71 121.07 120.72 121.03 123.40 128.50 -1.69%
EPS 33.28 29.36 27.97 26.20 27.51 30.76 33.11 0.34%
DPS 12.48 12.48 6.23 6.23 12.47 12.47 6.30 57.92%
NAPS 2.1722 2.0707 1.9913 1.9698 1.9721 1.6621 1.6679 19.31%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 7.65 7.50 6.85 7.30 7.45 7.05 7.70 -
P/RPS 2.55 2.57 2.36 2.51 2.57 2.37 2.50 1.33%
P/EPS 9.58 10.64 10.20 11.58 11.30 9.52 9.70 -0.82%
EY 10.43 9.40 9.80 8.64 8.85 10.50 10.31 0.77%
DY 3.92 4.00 2.19 2.05 4.03 4.26 1.97 58.40%
P/NAPS 1.47 1.51 1.43 1.54 1.58 1.76 1.93 -16.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 -
Price 8.70 7.65 7.60 7.10 7.65 7.45 7.00 -
P/RPS 2.90 2.62 2.62 2.44 2.64 2.51 2.27 17.79%
P/EPS 10.90 10.86 11.32 11.26 11.60 10.06 8.82 15.20%
EY 9.17 9.21 8.83 8.88 8.62 9.94 11.34 -13.23%
DY 3.45 3.92 1.97 2.11 3.92 4.03 2.17 36.33%
P/NAPS 1.67 1.54 1.59 1.50 1.62 1.86 1.75 -3.07%

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