[ENG] QoQ TTM Result on 30-Sep-2000 [#3]

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 18.62%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 214,855 230,054 239,127 230,325 206,201 143,497 38.13%
PBT 32,406 37,409 40,223 37,779 32,502 20,538 44.05%
Tax -7,000 -9,342 -9,177 -7,414 -6,903 -4,273 48.45%
NP 25,406 28,067 31,046 30,365 25,599 16,265 42.89%
-
NP to SH 25,406 28,067 31,046 30,365 25,599 16,265 42.89%
-
Tax Rate 21.60% 24.97% 22.82% 19.62% 21.24% 20.81% -
Total Cost 189,449 201,987 208,081 199,960 180,602 127,232 37.52%
-
Net Worth 120,007 106,028 111,184 105,987 108,172 98,933 16.71%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 6,383 6,383 6,383 8,584 8,584 8,584 -21.11%
Div Payout % 25.13% 22.74% 20.56% 28.27% 33.54% 52.78% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 120,007 106,028 111,184 105,987 108,172 98,933 16.71%
NOSH 53,384 53,014 53,198 52,993 53,000 52,624 1.15%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.82% 12.20% 12.98% 13.18% 12.41% 11.33% -
ROE 21.17% 26.47% 27.92% 28.65% 23.66% 16.44% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 402.47 433.95 449.50 434.63 389.06 272.68 36.56%
EPS 47.59 52.94 58.36 57.30 48.30 30.91 41.25%
DPS 12.00 12.00 12.00 16.20 16.20 16.31 -21.77%
NAPS 2.248 2.00 2.09 2.00 2.041 1.88 15.38%
Adjusted Per Share Value based on latest NOSH - 52,993
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 189.90 203.33 211.35 203.57 182.25 126.83 38.13%
EPS 22.45 24.81 27.44 26.84 22.63 14.38 42.84%
DPS 5.64 5.64 5.64 7.59 7.59 7.59 -21.15%
NAPS 1.0607 0.9371 0.9827 0.9368 0.9561 0.8744 16.71%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.82 4.92 5.90 8.50 11.30 15.00 -
P/RPS 1.20 1.13 1.31 1.96 2.90 5.50 -70.43%
P/EPS 10.13 9.29 10.11 14.83 23.40 48.53 -71.46%
EY 9.87 10.76 9.89 6.74 4.27 2.06 250.47%
DY 2.49 2.44 2.03 1.91 1.43 1.09 93.72%
P/NAPS 2.14 2.46 2.82 4.25 5.54 7.98 -65.12%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/08/01 31/05/01 27/02/01 14/11/00 22/08/00 - -
Price 4.78 5.00 5.85 7.80 9.50 0.00 -
P/RPS 1.19 1.15 1.30 1.79 2.44 0.00 -
P/EPS 10.04 9.44 10.02 13.61 19.67 0.00 -
EY 9.96 10.59 9.98 7.35 5.08 0.00 -
DY 2.51 2.40 2.05 2.08 1.71 0.00 -
P/NAPS 2.13 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