[MISC] YoY TTM Result on 30-Sep-2002 [#2]

Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -4.75%
YoY- -26.48%
Quarter Report
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 10,898,584 9,172,488 6,051,579 5,388,770 5,819,051 5,632,618 14.10%
PBT 4,593,428 2,886,277 1,685,238 1,245,502 1,629,783 1,276,263 29.17%
Tax 3,033 3,538 -5,495 -75,943 -38,894 -37,855 -
NP 4,596,461 2,889,815 1,679,743 1,169,559 1,590,889 1,238,408 29.97%
-
NP to SH 4,574,141 2,889,815 1,679,743 1,169,559 1,590,889 1,238,408 29.84%
-
Tax Rate -0.07% -0.12% 0.33% 6.10% 2.39% 2.97% -
Total Cost 6,302,123 6,282,673 4,371,836 4,219,211 4,228,162 4,394,210 7.47%
-
Net Worth 14,893,931 11,480,836 9,263,139 8,792,581 7,419,850 6,479,284 18.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 930,162 372,150 278,973 278,228 281,212 502,635 13.09%
Div Payout % 20.34% 12.88% 16.61% 23.79% 17.68% 40.59% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 14,893,931 11,480,836 9,263,139 8,792,581 7,419,850 6,479,284 18.10%
NOSH 1,861,741 1,860,751 1,860,068 1,854,975 1,854,962 1,856,528 0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 42.17% 31.51% 27.76% 21.70% 27.34% 21.99% -
ROE 30.71% 25.17% 18.13% 13.30% 21.44% 19.11% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 585.40 492.95 325.34 290.50 313.70 303.40 14.03%
EPS 245.69 155.30 90.31 63.05 85.76 66.71 29.77%
DPS 50.00 20.00 15.00 15.00 15.16 27.00 13.10%
NAPS 8.00 6.17 4.98 4.74 4.00 3.49 18.03%
Adjusted Per Share Value based on latest NOSH - 1,854,975
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 244.15 205.49 135.57 120.72 130.36 126.18 14.10%
EPS 102.47 64.74 37.63 26.20 35.64 27.74 29.84%
DPS 20.84 8.34 6.25 6.23 6.30 11.26 13.09%
NAPS 3.3366 2.572 2.0752 1.9698 1.6622 1.4515 18.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 18.50 12.70 9.50 7.30 6.70 6.90 -
P/RPS 3.16 2.58 2.92 2.51 2.14 2.27 6.83%
P/EPS 7.53 8.18 10.52 11.58 7.81 10.34 -6.14%
EY 13.28 12.23 9.51 8.64 12.80 9.67 6.54%
DY 2.70 1.57 1.58 2.05 2.26 3.91 -7.13%
P/NAPS 2.31 2.06 1.91 1.54 1.68 1.98 3.12%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/05 10/11/04 12/11/03 21/11/02 28/11/01 08/11/00 -
Price 9.70 14.60 10.90 7.10 6.85 7.50 -
P/RPS 1.66 2.96 3.35 2.44 2.18 2.47 -7.63%
P/EPS 3.95 9.40 12.07 11.26 7.99 11.24 -18.86%
EY 25.33 10.64 8.28 8.88 12.52 8.89 23.28%
DY 5.15 1.37 1.38 2.11 2.21 3.60 7.41%
P/NAPS 1.21 2.37 2.19 1.50 1.71 2.15 -10.85%

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