[JTINTER] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Annualized Quarter Result
Revenue	809,224	705,365	708,230	632,161	592,128	575,589	-0.35%
YoY %	14.72%	-0.40%	12.03%	6.76%	2.87%	-	-
Horiz. %	140.59%	122.55%	123.04%	109.83%	102.87%	100.00%	-
PBT	148,825	123,353	86,925	93,286	108,541	134,221	-0.10%
YoY %	20.65%	41.91%	-6.82%	-14.05%	-19.13%	-	-
Horiz. %	110.88%	91.90%	64.76%	69.50%	80.87%	100.00%	-
Tax	-43,692	-35,346	-30,970	-32,332	-30,626	0	-100.00%
YoY %	-23.61%	-14.13%	4.21%	-5.57%	0.00%	-	-
Horiz. %	142.66%	115.41%	101.12%	105.57%	100.00%	-	-
NP	105,133	88,006	55,954	60,954	77,914	134,221	0.25%
YoY %	19.46%	57.28%	-8.20%	-21.77%	-41.95%	-	-
Horiz. %	78.33%	65.57%	41.69%	45.41%	58.05%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	105,133	88,006	55,954	60,954	77,914	134,221	0.25%
YoY %	19.46%	57.28%	-8.20%	-21.77%	-41.95%	-	-
Horiz. %	78.33%	65.57%	41.69%	45.41%	58.05%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	29.36%	28.65%	35.63%	34.66%	28.22%	0.00%	-
YoY %	2.48%	-19.59%	2.80%	22.82%	0.00%	-	-
Horiz. %	104.04%	101.52%	126.26%	122.82%	100.00%	-	-
Total Cost	704,090	617,358	652,276	571,206	514,213	441,368	-0.49%
YoY %	14.05%	-5.35%	14.19%	11.08%	16.50%	-	-
Horiz. %	159.52%	139.87%	147.79%	129.42%	116.50%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	468,908	413,840	262,304	402,300	429,753	481,230	0.02%
YoY %	13.31%	57.77%	-34.80%	-6.39%	-10.70%	-	-
Horiz. %	97.44%	86.00%	54.51%	83.60%	89.30%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	52,392	90,800	45,466	90,561	-	-	-100.00%
YoY %	-42.30%	99.71%	-49.80%	0.00%	-	-	-
Horiz. %	57.85%	100.26%	50.20%	100.00%	-	-	-
Div Payout %	49.83%	103.17%	81.26%	148.57%	-	-	-
YoY %	-51.70%	26.96%	-45.31%	0.00%	-	-	-
Horiz. %	33.54%	69.44%	54.69%	100.00%	-	-	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	468,908	413,840	262,304	402,300	429,753	481,230	0.02%
YoY %	13.31%	57.77%	-34.80%	-6.39%	-10.70%	-	-
Horiz. %	97.44%	86.00%	54.51%	83.60%	89.30%	100.00%	-
NOSH	261,960	261,924	262,304	261,234	262,044	261,538	-0.00%
YoY %	0.01%	-0.14%	0.41%	-0.31%	0.19%	-	-
Horiz. %	100.16%	100.15%	100.29%	99.88%	100.19%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	12.99%	12.48%	7.90%	9.64%	13.16%	23.32%	-
YoY %	4.09%	57.97%	-18.05%	-26.75%	-43.57%	-	-
Horiz. %	55.70%	53.52%	33.88%	41.34%	56.43%	100.00%	-
ROE	22.42%	21.27%	21.33%	15.15%	18.13%	27.89%	-
YoY %	5.41%	-0.28%	40.79%	-16.44%	-34.99%	-	-
Horiz. %	80.39%	76.26%	76.48%	54.32%	65.01%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	308.91	269.30	270.00	241.99	225.96	220.08	-0.35%
YoY %	14.71%	-0.26%	11.57%	7.09%	2.67%	-	-
Horiz. %	140.36%	122.36%	122.68%	109.96%	102.67%	100.00%	-
EPS	40.13	33.60	21.33	23.33	29.73	51.32	0.25%
YoY %	19.43%	57.52%	-8.57%	-21.53%	-42.07%	-	-
Horiz. %	78.20%	65.47%	41.56%	45.46%	57.93%	100.00%	-
DPS	20.00	34.67	17.33	34.67	0.00	0.00	-100.00%
YoY %	-42.31%	100.06%	-50.01%	0.00%	0.00%	-	-
Horiz. %	57.69%	100.00%	49.99%	100.00%	-	-	-
NAPS	1.79	1.58	1.00	1.54	1.64	1.84	0.02%
YoY %	13.29%	58.00%	-35.06%	-6.10%	-10.87%	-	-
Horiz. %	97.28%	85.87%	54.35%	83.70%	89.13%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 260,526
RPS	309.49	269.77	270.86	241.77	226.46	220.13	-0.35%
YoY %	14.72%	-0.40%	12.03%	6.76%	2.88%	-	-
Horiz. %	140.59%	122.55%	123.05%	109.83%	102.88%	100.00%	-
EPS	40.21	33.66	21.40	23.31	29.80	51.33	0.25%
YoY %	19.46%	57.29%	-8.19%	-21.78%	-41.94%	-	-
Horiz. %	78.34%	65.58%	41.69%	45.41%	58.06%	100.00%	-
DPS	20.04	34.73	17.39	34.64	0.00	0.00	-100.00%
YoY %	-42.30%	99.71%	-49.80%	0.00%	0.00%	-	-
Horiz. %	57.85%	100.26%	50.20%	100.00%	-	-	-
NAPS	1.7933	1.5827	1.0032	1.5386	1.6436	1.8405	0.02%
YoY %	13.31%	57.77%	-34.80%	-6.39%	-10.70%	-	-
Horiz. %	97.44%	85.99%	54.51%	83.60%	89.30%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	27/09/01	29/09/00	-	-
Price	4.30	4.04	3.70	3.70	3.60	0.00	-
P/RPS	1.39	1.50	1.37	1.53	1.59	0.00	-100.00%
YoY %	-7.33%	9.49%	-10.46%	-3.77%	0.00%	-	-
Horiz. %	87.42%	94.34%	86.16%	96.23%	100.00%	-	-
P/EPS	10.71	12.02	17.34	15.86	12.11	0.00	-100.00%
YoY %	-10.90%	-30.68%	9.33%	30.97%	0.00%	-	-
Horiz. %	88.44%	99.26%	143.19%	130.97%	100.00%	-	-
EY	9.33	8.32	5.77	6.31	8.26	0.00	-100.00%
YoY %	12.14%	44.19%	-8.56%	-23.61%	0.00%	-	-
Horiz. %	112.95%	100.73%	69.85%	76.39%	100.00%	-	-
DY	4.65	8.58	4.68	9.37	0.00	0.00	-100.00%
YoY %	-45.80%	83.33%	-50.05%	0.00%	0.00%	-	-
Horiz. %	49.63%	91.57%	49.95%	100.00%	-	-	-
P/NAPS	2.40	2.56	3.70	2.40	2.20	0.00	-100.00%
YoY %	-6.25%	-30.81%	54.17%	9.09%	0.00%	-	-
Horiz. %	109.09%	116.36%	168.18%	109.09%	100.00%	-	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	09/11/04	12/11/03	07/11/02	07/11/01	01/11/00	04/11/99	-
Price	4.30	4.30	3.74	3.82	3.80	0.00	-
P/RPS	1.39	1.60	1.39	1.58	1.68	0.00	-100.00%
YoY %	-13.13%	15.11%	-12.03%	-5.95%	0.00%	-	-
Horiz. %	82.74%	95.24%	82.74%	94.05%	100.00%	-	-
P/EPS	10.71	12.80	17.53	16.37	12.78	0.00	-100.00%
YoY %	-16.33%	-26.98%	7.09%	28.09%	0.00%	-	-
Horiz. %	83.80%	100.16%	137.17%	128.09%	100.00%	-	-
EY	9.33	7.81	5.70	6.11	7.82	0.00	-100.00%
YoY %	19.46%	37.02%	-6.71%	-21.87%	0.00%	-	-
Horiz. %	119.31%	99.87%	72.89%	78.13%	100.00%	-	-
DY	4.65	8.06	4.63	9.08	0.00	0.00	-100.00%
YoY %	-42.31%	74.08%	-49.01%	0.00%	0.00%	-	-
Horiz. %	51.21%	88.77%	50.99%	100.00%	-	-	-
P/NAPS	2.40	2.72	3.74	2.48	2.32	0.00	-100.00%
YoY %	-11.76%	-27.27%	50.81%	6.90%	0.00%	-	-
Horiz. %	103.45%	117.24%	161.21%	106.90%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos