[ENG] QoQ TTM Result on 31-Mar-2000 [#1]

Announcement Date
30-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 239,127 230,325 206,201 143,497 96.95%
PBT 40,223 37,779 32,502 20,538 144.03%
Tax -9,177 -7,414 -6,903 -4,273 175.81%
NP 31,046 30,365 25,599 16,265 135.84%
-
NP to SH 31,046 30,365 25,599 16,265 135.84%
-
Tax Rate 22.82% 19.62% 21.24% 20.81% -
Total Cost 208,081 199,960 180,602 127,232 92.11%
-
Net Worth 111,184 105,987 108,172 98,933 16.76%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 6,383 8,584 8,584 8,584 -32.51%
Div Payout % 20.56% 28.27% 33.54% 52.78% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 111,184 105,987 108,172 98,933 16.76%
NOSH 53,198 52,993 53,000 52,624 1.45%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.98% 13.18% 12.41% 11.33% -
ROE 27.92% 28.65% 23.66% 16.44% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 449.50 434.63 389.06 272.68 94.14%
EPS 58.36 57.30 48.30 30.91 132.46%
DPS 12.00 16.20 16.20 16.31 -33.45%
NAPS 2.09 2.00 2.041 1.88 15.09%
Adjusted Per Share Value based on latest NOSH - 52,624
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 211.35 203.57 182.25 126.83 96.95%
EPS 27.44 26.84 22.63 14.38 135.75%
DPS 5.64 7.59 7.59 7.59 -32.57%
NAPS 0.9827 0.9368 0.9561 0.8744 16.76%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 5.90 8.50 11.30 15.00 -
P/RPS 1.31 1.96 2.90 5.50 -85.10%
P/EPS 10.11 14.83 23.40 48.53 -87.53%
EY 9.89 6.74 4.27 2.06 702.24%
DY 2.03 1.91 1.43 1.09 128.27%
P/NAPS 2.82 4.25 5.54 7.98 -74.85%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/02/01 14/11/00 22/08/00 - -
Price 5.85 7.80 9.50 0.00 -
P/RPS 1.30 1.79 2.44 0.00 -
P/EPS 10.02 13.61 19.67 0.00 -
EY 9.98 7.35 5.08 0.00 -
DY 2.05 2.08 1.71 0.00 -
P/NAPS 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