[YOKO] QoQ TTM Result on 31-Dec-2001 [#4]

Announcement Date
03-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 12.1%
YoY- -31.27%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 87,705 81,736 71,326 70,745 71,834 73,806 74,465 11.51%
PBT 6,510 6,699 6,532 6,329 6,916 7,889 8,245 -14.56%
Tax -375 -267 -268 -2,698 -3,677 -3,788 -3,923 -79.06%
NP 6,135 6,432 6,264 3,631 3,239 4,101 4,322 26.27%
-
NP to SH 3,595 3,892 3,724 3,631 3,239 4,101 4,322 -11.54%
-
Tax Rate 5.76% 3.99% 4.10% 42.63% 53.17% 48.02% 47.58% -
Total Cost 81,570 75,304 65,062 67,114 68,595 69,705 70,143 10.57%
-
Net Worth 41,574 40,624 39,798 38,780 39,626 38,371 37,623 6.87%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - 1,975 1,975 1,975 -
Div Payout % - - - - 60.99% 48.17% 45.71% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 41,574 40,624 39,798 38,780 39,626 38,371 37,623 6.87%
NOSH 19,797 19,816 19,800 19,785 19,813 19,778 19,801 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.00% 7.87% 8.78% 5.13% 4.51% 5.56% 5.80% -
ROE 8.65% 9.58% 9.36% 9.36% 8.17% 10.69% 11.49% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 443.01 412.46 360.23 357.56 362.55 373.16 376.06 11.53%
EPS 18.16 19.64 18.81 18.35 16.35 20.73 21.83 -11.53%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 2.10 2.05 2.01 1.96 2.00 1.94 1.90 6.89%
Adjusted Per Share Value based on latest NOSH - 19,785
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 102.86 95.86 83.65 82.97 84.25 86.56 87.33 11.51%
EPS 4.22 4.56 4.37 4.26 3.80 4.81 5.07 -11.50%
DPS 0.00 0.00 0.00 0.00 2.32 2.32 2.32 -
NAPS 0.4876 0.4764 0.4667 0.4548 0.4647 0.45 0.4412 6.88%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.67 0.72 0.78 0.75 0.67 0.78 0.75 -
P/RPS 0.15 0.17 0.22 0.21 0.18 0.21 0.20 -17.43%
P/EPS 3.69 3.67 4.15 4.09 4.10 3.76 3.44 4.78%
EY 27.10 27.28 24.11 24.47 24.40 26.58 29.10 -4.63%
DY 0.00 0.00 0.00 0.00 14.93 12.82 13.33 -
P/NAPS 0.32 0.35 0.39 0.38 0.34 0.40 0.39 -12.34%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 29/05/02 03/04/02 29/11/01 28/08/01 29/05/01 -
Price 0.68 0.75 0.75 0.77 0.69 0.83 0.67 -
P/RPS 0.15 0.18 0.21 0.22 0.19 0.22 0.18 -11.43%
P/EPS 3.74 3.82 3.99 4.20 4.22 4.00 3.07 14.05%
EY 26.70 26.19 25.08 23.83 23.69 24.98 32.58 -12.41%
DY 0.00 0.00 0.00 0.00 14.49 12.05 14.93 -
P/NAPS 0.32 0.37 0.37 0.39 0.35 0.43 0.35 -5.79%

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