[ASIAFLE] QoQ TTM Result on 30-Sep-2001 [#2]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 0.83%
YoY- -10.33%
Quarter Report
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 86,502 84,906 78,506 78,391 78,793 80,083 80,762 4.69%
PBT 24,410 22,471 20,929 21,222 21,107 22,477 23,982 1.18%
Tax -6,057 -5,703 -5,157 -5,528 -5,542 -5,933 -6,503 -4.63%
NP 18,353 16,768 15,772 15,694 15,565 16,544 17,479 3.31%
-
NP to SH 18,353 16,768 15,772 15,694 15,565 16,544 17,479 3.31%
-
Tax Rate 24.81% 25.38% 24.64% 26.05% 26.26% 26.40% 27.12% -
Total Cost 68,149 68,138 62,734 62,697 63,228 63,539 63,283 5.07%
-
Net Worth 111,310 106,215 102,938 104,858 100,110 96,591 93,680 12.21%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 10,660 10,660 2,666 - - - 20 6549.85%
Div Payout % 58.08% 63.58% 16.90% - - - 0.12% -
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 111,310 106,215 102,938 104,858 100,110 96,591 93,680 12.21%
NOSH 66,853 66,617 66,652 66,703 66,695 66,431 66,586 0.26%
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 21.22% 19.75% 20.09% 20.02% 19.75% 20.66% 21.64% -
ROE 16.49% 15.79% 15.32% 14.97% 15.55% 17.13% 18.66% -
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 129.39 127.45 117.78 117.52 118.14 120.55 121.29 4.41%
EPS 27.45 25.17 23.66 23.53 23.34 24.90 26.25 3.03%
DPS 16.00 16.00 4.00 0.00 0.00 0.00 0.03 6552.63%
NAPS 1.665 1.5944 1.5444 1.572 1.501 1.454 1.4069 11.91%
Adjusted Per Share Value based on latest NOSH - 66,703
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.23 43.41 40.14 40.08 40.29 40.95 41.29 4.70%
EPS 9.38 8.57 8.06 8.02 7.96 8.46 8.94 3.26%
DPS 5.45 5.45 1.36 0.00 0.00 0.00 0.01 6649.56%
NAPS 0.5691 0.5431 0.5263 0.5361 0.5119 0.4939 0.479 12.21%
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 - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 30/08/02 31/05/02 28/02/02 26/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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