[TM] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 112.08%
YoY- 129.23%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 9,778,093 9,757,603 9,673,213 9,489,042 9,301,850 9,013,499 8,815,673 7.17%
PBT 2,548,049 2,445,335 2,443,640 2,253,976 1,368,724 1,331,142 1,250,759 60.91%
Tax -679,140 -645,846 -631,720 -574,898 -576,999 -548,999 -545,588 15.76%
NP 1,868,909 1,799,489 1,811,920 1,679,078 791,725 782,143 705,171 91.85%
-
NP to SH 1,868,909 1,799,489 1,811,920 1,679,078 791,725 782,143 705,171 91.85%
-
Tax Rate 26.65% 26.41% 25.85% 25.51% 42.16% 41.24% 43.62% -
Total Cost 7,909,184 7,958,114 7,861,293 7,809,964 8,510,125 8,231,356 8,110,502 -1.66%
-
Net Worth 15,701,565 15,580,388 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 11.99%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 15,701,565 15,580,388 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 11.99%
NOSH 3,140,313 3,116,077 3,109,341 3,088,189 3,095,861 3,089,577 3,048,540 2.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 19.11% 18.44% 18.73% 17.69% 8.51% 8.68% 8.00% -
ROE 11.90% 11.55% 12.20% 11.26% 5.70% 5.72% 5.32% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 311.37 313.14 311.10 307.27 300.46 291.74 289.18 5.06%
EPS 59.51 57.75 58.27 54.37 25.57 25.32 23.13 88.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 4.7765 4.8303 4.4845 4.4247 4.3477 9.79%
Adjusted Per Share Value based on latest NOSH - 3,088,189
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 254.79 254.26 252.06 247.26 242.38 234.87 229.71 7.17%
EPS 48.70 46.89 47.21 43.75 20.63 20.38 18.37 91.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0914 4.0598 3.87 3.8869 3.6176 3.5621 3.4537 11.99%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.97 4.65 5.15 4.60 4.40 5.85 5.65 -
P/RPS 1.27 1.48 1.66 1.50 1.46 2.01 1.95 -24.92%
P/EPS 6.67 8.05 8.84 8.46 17.21 23.11 24.43 -58.01%
EY 14.99 12.42 11.32 11.82 5.81 4.33 4.09 138.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 1.08 0.95 0.98 1.32 1.30 -28.32%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 26/02/02 27/11/01 28/08/01 29/05/01 19/03/01 -
Price 4.22 4.50 4.62 4.60 5.50 3.85 5.80 -
P/RPS 1.36 1.44 1.49 1.50 1.83 1.32 2.01 -22.98%
P/EPS 7.09 7.79 7.93 8.46 21.51 15.21 25.07 -57.01%
EY 14.10 12.83 12.61 11.82 4.65 6.58 3.99 132.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.97 0.95 1.23 0.87 1.33 -26.44%

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