[ENG] QoQ TTM Result on 30-Jun-2000 [#2]

Announcement Date
22-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 57.39%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 230,054 239,127 230,325 206,201 143,497 60.31%
PBT 37,409 40,223 37,779 32,502 20,538 82.14%
Tax -9,342 -9,177 -7,414 -6,903 -4,273 118.62%
NP 28,067 31,046 30,365 25,599 16,265 72.56%
-
NP to SH 28,067 31,046 30,365 25,599 16,265 72.56%
-
Tax Rate 24.97% 22.82% 19.62% 21.24% 20.81% -
Total Cost 201,987 208,081 199,960 180,602 127,232 58.75%
-
Net Worth 106,028 111,184 105,987 108,172 98,933 7.17%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 6,383 6,383 8,584 8,584 8,584 -25.64%
Div Payout % 22.74% 20.56% 28.27% 33.54% 52.78% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 106,028 111,184 105,987 108,172 98,933 7.17%
NOSH 53,014 53,198 52,993 53,000 52,624 0.74%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.20% 12.98% 13.18% 12.41% 11.33% -
ROE 26.47% 27.92% 28.65% 23.66% 16.44% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 433.95 449.50 434.63 389.06 272.68 59.14%
EPS 52.94 58.36 57.30 48.30 30.91 71.27%
DPS 12.00 12.00 16.20 16.20 16.31 -26.42%
NAPS 2.00 2.09 2.00 2.041 1.88 6.38%
Adjusted Per Share Value based on latest NOSH - 53,000
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 203.33 211.35 203.57 182.25 126.83 60.31%
EPS 24.81 27.44 26.84 22.63 14.38 72.53%
DPS 5.64 5.64 7.59 7.59 7.59 -25.69%
NAPS 0.9371 0.9827 0.9368 0.9561 0.8744 7.17%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.92 5.90 8.50 11.30 15.00 -
P/RPS 1.13 1.31 1.96 2.90 5.50 -79.45%
P/EPS 9.29 10.11 14.83 23.40 48.53 -80.85%
EY 10.76 9.89 6.74 4.27 2.06 422.33%
DY 2.44 2.03 1.91 1.43 1.09 123.85%
P/NAPS 2.46 2.82 4.25 5.54 7.98 -69.17%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 31/05/01 27/02/01 14/11/00 22/08/00 - -
Price 5.00 5.85 7.80 9.50 0.00 -
P/RPS 1.15 1.30 1.79 2.44 0.00 -
P/EPS 9.44 10.02 13.61 19.67 0.00 -
EY 10.59 9.98 7.35 5.08 0.00 -
DY 2.40 2.05 2.08 1.71 0.00 -
P/NAPS 2.50 2.80 3.90 4.65 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