[YEELEE] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 96.96%
YoY- 41.93%
Quarter Report
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 361,854 342,377 318,885 299,773 280,337 283,470 278,773 18.89%
PBT 6,749 7,206 8,107 8,734 5,820 6,279 5,438 15.41%
Tax -2,981 -3,850 -4,052 -4,462 -3,651 -3,453 -2,910 1.61%
NP 3,768 3,356 4,055 4,272 2,169 2,826 2,528 30.32%
-
NP to SH 3,768 3,356 4,055 4,272 2,169 2,826 2,528 30.32%
-
Tax Rate 44.17% 53.43% 49.98% 51.09% 62.73% 54.99% 53.51% -
Total Cost 358,086 339,021 314,830 295,501 278,168 280,644 276,245 18.79%
-
Net Worth 144,224 132,169 125,093 134,373 125,925 138,495 139,083 2.43%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,228 1,228 2,509 2,509 2,509 2,509 2,805 -42.19%
Div Payout % 32.61% 36.61% 61.88% 58.73% 115.68% 88.79% 110.99% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 144,224 132,169 125,093 134,373 125,925 138,495 139,083 2.43%
NOSH 62,499 61,428 62,546 62,627 62,962 62,727 62,582 -0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.04% 0.98% 1.27% 1.43% 0.77% 1.00% 0.91% -
ROE 2.61% 2.54% 3.24% 3.18% 1.72% 2.04% 1.82% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 578.97 557.36 509.84 478.66 445.24 451.91 445.45 19.00%
EPS 6.03 5.46 6.48 6.82 3.44 4.51 4.04 30.44%
DPS 2.00 2.00 4.00 4.00 4.00 4.00 4.50 -41.61%
NAPS 2.3076 2.1516 2.00 2.1456 2.00 2.2079 2.2224 2.52%
Adjusted Per Share Value based on latest NOSH - 62,627
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 188.85 178.69 166.43 156.45 146.31 147.95 145.49 18.89%
EPS 1.97 1.75 2.12 2.23 1.13 1.47 1.32 30.43%
DPS 0.64 0.64 1.31 1.31 1.31 1.31 1.46 -42.14%
NAPS 0.7527 0.6898 0.6529 0.7013 0.6572 0.7228 0.7259 2.43%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.61 0.65 0.62 0.77 0.79 0.77 0.69 -
P/RPS 0.11 0.12 0.12 0.16 0.18 0.17 0.15 -18.60%
P/EPS 10.12 11.90 9.56 11.29 22.93 17.09 17.08 -29.34%
EY 9.88 8.41 10.46 8.86 4.36 5.85 5.85 41.59%
DY 3.28 3.08 6.45 5.19 5.06 5.19 6.52 -36.61%
P/NAPS 0.26 0.30 0.31 0.36 0.40 0.35 0.31 -11.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 25/11/04 25/08/04 20/05/04 26/02/04 13/11/03 28/08/03 -
Price 0.60 0.62 0.65 0.70 0.76 0.81 0.74 -
P/RPS 0.10 0.11 0.13 0.15 0.17 0.18 0.17 -29.68%
P/EPS 9.95 11.35 10.03 10.26 22.06 17.98 18.32 -33.30%
EY 10.05 8.81 9.97 9.74 4.53 5.56 5.46 49.91%
DY 3.33 3.23 6.15 5.71 5.26 4.94 6.08 -32.93%
P/NAPS 0.26 0.29 0.33 0.33 0.38 0.37 0.33 -14.63%

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