[ENG] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -7.76%
YoY- -54.98%
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 283,957 201,675 103,011 167,820 239,126 185,983 -0.44%
PBT 37,465 22,453 -18,069 16,216 40,171 32,061 -0.16%
Tax -8,596 -4,770 -1,639 -2,251 -9,154 -6,321 -0.32%
NP 28,869 17,683 -19,708 13,965 31,017 25,740 -0.12%
-
NP to SH 28,869 17,683 -19,708 13,965 31,017 25,740 -0.12%
-
Tax Rate 22.94% 21.24% - 13.88% 22.79% 19.72% -
Total Cost 255,088 183,992 122,719 153,855 208,109 160,243 -0.48%
-
Net Worth 130,995 105,935 109,730 115,572 110,949 83,262 -0.47%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,846 7,333 2,420 - - - -100.00%
Div Payout % 37.57% 41.47% 0.00% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 130,995 105,935 109,730 115,572 110,949 83,262 -0.47%
NOSH 83,436 81,488 80,684 80,258 53,111 47,606 -0.58%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.17% 8.77% -19.13% 8.32% 12.97% 13.84% -
ROE 22.04% 16.69% -17.96% 12.08% 27.96% 30.91% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 340.33 247.49 127.67 209.10 450.24 390.67 0.14%
EPS 34.60 21.70 -24.40 17.40 58.40 54.10 0.47%
DPS 13.00 9.00 3.00 0.00 0.00 0.00 -100.00%
NAPS 1.57 1.30 1.36 1.44 2.089 1.749 0.11%
Adjusted Per Share Value based on latest NOSH - 79,090
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 250.97 178.25 91.05 148.33 211.35 164.38 -0.44%
EPS 25.52 15.63 -17.42 12.34 27.41 22.75 -0.12%
DPS 9.59 6.48 2.14 0.00 0.00 0.00 -100.00%
NAPS 1.1578 0.9363 0.9698 1.0215 0.9806 0.7359 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.56 4.28 2.50 3.24 5.90 0.00 -
P/RPS 1.05 1.73 1.96 1.55 1.31 0.00 -100.00%
P/EPS 10.29 19.72 -10.23 18.62 10.10 0.00 -100.00%
EY 9.72 5.07 -9.77 5.37 9.90 0.00 -100.00%
DY 3.65 2.10 1.20 0.00 0.00 0.00 -100.00%
P/NAPS 2.27 3.29 1.84 2.25 2.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 24/02/04 25/02/03 28/02/02 27/02/01 14/04/00 -
Price 3.54 4.56 1.98 3.20 5.85 13.20 -
P/RPS 1.04 1.84 1.55 1.53 1.30 3.38 1.24%
P/EPS 10.23 21.01 -8.11 18.39 10.02 24.41 0.91%
EY 9.77 4.76 -12.34 5.44 9.98 4.10 -0.90%
DY 3.67 1.97 1.52 0.00 0.00 0.00 -100.00%
P/NAPS 2.25 3.51 1.46 2.22 2.80 7.55 1.28%

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