[MISC] YoY TTM Result on 30-Sep-2003 [#2]

Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 13.08%
YoY- 43.62%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,120,598 10,898,584 9,172,488 6,051,579 5,388,770 5,819,051 5,632,618 11.99%
PBT 2,742,244 4,593,428 2,886,277 1,685,238 1,245,502 1,629,783 1,276,263 13.58%
Tax -28,635 3,033 3,538 -5,495 -75,943 -38,894 -37,855 -4.54%
NP 2,713,609 4,596,461 2,889,815 1,679,743 1,169,559 1,590,889 1,238,408 13.96%
-
NP to SH 2,675,249 4,574,141 2,889,815 1,679,743 1,169,559 1,590,889 1,238,408 13.69%
-
Tax Rate 1.04% -0.07% -0.12% 0.33% 6.10% 2.39% 2.97% -
Total Cost 8,406,989 6,302,123 6,282,673 4,371,836 4,219,211 4,228,162 4,394,210 11.41%
-
Net Worth 18,454,281 14,893,931 11,480,836 9,263,139 8,792,581 7,419,850 6,479,284 19.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,115,890 930,162 372,150 278,973 278,228 281,212 502,635 14.20%
Div Payout % 41.71% 20.34% 12.88% 16.61% 23.79% 17.68% 40.59% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 18,454,281 14,893,931 11,480,836 9,263,139 8,792,581 7,419,850 6,479,284 19.04%
NOSH 3,720,621 1,861,741 1,860,751 1,860,068 1,854,975 1,854,962 1,856,528 12.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 24.40% 42.17% 31.51% 27.76% 21.70% 27.34% 21.99% -
ROE 14.50% 30.71% 25.17% 18.13% 13.30% 21.44% 19.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 298.89 585.40 492.95 325.34 290.50 313.70 303.40 -0.24%
EPS 71.90 245.69 155.30 90.31 63.05 85.76 66.71 1.25%
DPS 30.00 50.00 20.00 15.00 15.00 15.16 27.00 1.77%
NAPS 4.96 8.00 6.17 4.98 4.74 4.00 3.49 6.03%
Adjusted Per Share Value based on latest NOSH - 1,860,068
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 249.13 244.15 205.49 135.57 120.72 130.36 126.18 11.99%
EPS 59.93 102.47 64.74 37.63 26.20 35.64 27.74 13.69%
DPS 25.00 20.84 8.34 6.25 6.23 6.30 11.26 14.21%
NAPS 4.1342 3.3366 2.572 2.0752 1.9698 1.6622 1.4515 19.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.60 18.50 12.70 9.50 7.30 6.70 6.90 -
P/RPS 2.88 3.16 2.58 2.92 2.51 2.14 2.27 4.04%
P/EPS 11.96 7.53 8.18 10.52 11.58 7.81 10.34 2.45%
EY 8.36 13.28 12.23 9.51 8.64 12.80 9.67 -2.39%
DY 3.49 2.70 1.57 1.58 2.05 2.26 3.91 -1.87%
P/NAPS 1.73 2.31 2.06 1.91 1.54 1.68 1.98 -2.22%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 22/11/05 10/11/04 12/11/03 21/11/02 28/11/01 08/11/00 -
Price 9.10 9.70 14.60 10.90 7.10 6.85 7.50 -
P/RPS 3.04 1.66 2.96 3.35 2.44 2.18 2.47 3.51%
P/EPS 12.66 3.95 9.40 12.07 11.26 7.99 11.24 2.00%
EY 7.90 25.33 10.64 8.28 8.88 12.52 8.89 -1.94%
DY 3.30 5.15 1.37 1.38 2.11 2.21 3.60 -1.43%
P/NAPS 1.83 1.21 2.37 2.19 1.50 1.71 2.15 -2.64%

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