[RVIEW] YoY TTM Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 7.84%
YoY- -46.92%
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,325 8,155 5,336 6,660 8,662 -0.18%
PBT 5,841 2,885 1,326 2,541 3,651 -0.48%
Tax -1,527 -1,076 360 -643 -75 -3.08%
NP 4,314 1,809 1,686 1,898 3,576 -0.19%
-
NP to SH 4,314 1,933 1,011 1,898 3,576 -0.19%
-
Tax Rate 26.14% 37.30% -27.15% 25.30% 2.05% -
Total Cost 6,011 6,346 3,650 4,762 5,086 -0.17%
-
Net Worth 91,292 43,229 48,202 47,878 48,291 -0.66%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,554 2,484 1,080 2,047 2,489 0.49%
Div Payout % 36.03% 128.55% 106.90% 107.89% 69.61% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 91,292 43,229 48,202 47,878 48,291 -0.66%
NOSH 64,746 10,807 10,807 10,759 10,803 -1.84%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 41.78% 22.18% 31.60% 28.50% 41.28% -
ROE 4.73% 4.47% 2.10% 3.96% 7.41% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.95 75.46 49.37 61.90 80.18 1.69%
EPS 6.66 17.89 9.35 17.64 33.10 1.68%
DPS 2.40 23.04 10.00 19.03 23.04 2.38%
NAPS 1.41 4.00 4.46 4.45 4.47 1.20%
Adjusted Per Share Value based on latest NOSH - 10,759
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.92 12.57 8.23 10.27 13.35 -0.18%
EPS 6.65 2.98 1.56 2.93 5.51 -0.19%
DPS 2.40 3.83 1.67 3.16 3.84 0.49%
NAPS 1.4075 0.6665 0.7432 0.7382 0.7445 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.32 2.30 2.33 1.37 0.00 -
P/RPS 14.55 3.05 4.72 2.21 0.00 -100.00%
P/EPS 34.82 12.86 24.91 7.77 0.00 -100.00%
EY 2.87 7.78 4.01 12.88 0.00 -100.00%
DY 1.03 10.02 4.29 13.89 0.00 -100.00%
P/NAPS 1.65 0.58 0.52 0.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/04 28/02/03 28/02/02 27/02/01 - -
Price 2.36 2.27 2.33 1.42 0.00 -
P/RPS 14.80 3.01 4.72 2.29 0.00 -100.00%
P/EPS 35.42 12.69 24.91 8.05 0.00 -100.00%
EY 2.82 7.88 4.01 12.42 0.00 -100.00%
DY 1.02 10.15 4.29 13.40 0.00 -100.00%
P/NAPS 1.67 0.57 0.52 0.32 0.00 -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

Post a Comment