[MISC] YoY TTM Result on 31-Dec-2002 [#3]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.76%
YoY- -15.51%
Quarter Report
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,737,565 10,096,211 6,702,946 5,404,383 5,736,174 5,702,568 3,906,974 -1.06%
PBT 4,381,651 3,278,323 1,975,399 1,325,026 1,513,732 1,318,651 923,829 -1.64%
Tax 5,343 9,651 -13,716 -76,413 -35,907 -38,606 -16,057 -
NP 4,386,994 3,287,974 1,961,683 1,248,613 1,477,825 1,280,045 907,772 -1.66%
-
NP to SH 4,358,767 3,287,974 1,961,683 1,248,613 1,477,825 1,280,045 907,772 -1.65%
-
Tax Rate -0.12% -0.29% 0.69% 5.77% 2.37% 2.93% 1.74% -
Total Cost 6,350,571 6,808,237 4,741,263 4,155,770 4,258,349 4,422,523 2,999,202 -0.79%
-
Net Worth 14,846,124 11,160,055 9,621,492 8,888,751 7,445,093 6,936,918 5,818,668 -0.99%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 930,162 372,150 278,973 278,228 281,212 502,635 - -100.00%
Div Payout % 21.34% 11.32% 14.22% 22.28% 19.03% 39.27% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 14,846,124 11,160,055 9,621,492 8,888,751 7,445,093 6,936,918 5,818,668 -0.99%
NOSH 3,711,531 1,860,009 1,857,431 1,859,571 1,861,273 1,862,260 1,837,861 -0.74%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 40.86% 32.57% 29.27% 23.10% 25.76% 22.45% 23.23% -
ROE 29.36% 29.46% 20.39% 14.05% 19.85% 18.45% 15.60% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 289.30 542.80 360.87 290.63 308.19 306.22 212.58 -0.32%
EPS 117.44 176.77 105.61 67.15 79.40 68.74 49.39 -0.91%
DPS 25.06 20.00 15.00 15.00 15.16 27.00 0.00 -100.00%
NAPS 4.00 6.00 5.18 4.78 4.00 3.725 3.166 -0.24%
Adjusted Per Share Value based on latest NOSH - 1,859,571
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 240.55 226.18 150.16 121.07 128.50 127.75 87.53 -1.06%
EPS 97.65 73.66 43.95 27.97 33.11 28.68 20.34 -1.65%
DPS 20.84 8.34 6.25 6.23 6.30 11.26 0.00 -100.00%
NAPS 3.3259 2.5001 2.1554 1.9913 1.6679 1.554 1.3035 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 9.95 15.30 11.30 6.85 7.70 7.10 0.00 -
P/RPS 3.44 2.82 3.13 2.36 2.50 2.32 0.00 -100.00%
P/EPS 8.47 8.66 10.70 10.20 9.70 10.33 0.00 -100.00%
EY 11.80 11.55 9.35 9.80 10.31 9.68 0.00 -100.00%
DY 2.52 1.31 1.33 2.19 1.97 3.80 0.00 -100.00%
P/NAPS 2.49 2.55 2.18 1.43 1.93 1.91 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 25/02/04 27/02/03 27/02/02 21/02/01 - -
Price 9.65 15.90 12.30 7.60 7.00 7.40 0.00 -
P/RPS 3.34 2.93 3.41 2.62 2.27 2.42 0.00 -100.00%
P/EPS 8.22 8.99 11.65 11.32 8.82 10.77 0.00 -100.00%
EY 12.17 11.12 8.59 8.83 11.34 9.29 0.00 -100.00%
DY 2.60 1.26 1.22 1.97 2.17 3.65 0.00 -100.00%
P/NAPS 2.41 2.65 2.37 1.59 1.75 1.99 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