[TM] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 1.23%
YoY- 23.82%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 13,008,052 10,345,525 9,778,093 9,301,850 8,189,473 0 -100.00%
PBT 2,674,352 1,503,267 2,548,049 1,368,724 955,068 0 -100.00%
Tax -382,117 -616,141 -679,140 -576,999 -315,664 0 -100.00%
NP 2,292,235 887,126 1,868,909 791,725 639,404 0 -100.00%
-
NP to SH 2,292,235 887,126 1,868,909 791,725 639,404 0 -100.00%
-
Tax Rate 14.29% 40.99% 26.65% 42.16% 33.05% - -
Total Cost 10,715,817 9,458,399 7,909,184 8,510,125 7,550,069 0 -100.00%
-
Net Worth 14,347,411 11,381,963 15,701,565 13,883,392 13,558,063 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 978,939 314,869 - - - - -100.00%
Div Payout % 42.71% 35.49% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 14,347,411 11,381,963 15,701,565 13,883,392 13,558,063 0 -100.00%
NOSH 3,340,880 3,157,534 3,140,313 3,095,861 3,090,509 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 17.62% 8.57% 19.11% 8.51% 7.81% 0.00% -
ROE 15.98% 7.79% 11.90% 5.70% 4.72% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 389.36 327.65 311.37 300.46 264.99 0.00 -100.00%
EPS 68.61 28.10 59.51 25.57 20.69 0.00 -100.00%
DPS 29.30 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.2945 3.6047 5.00 4.4845 4.387 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,095,861
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 338.95 269.58 254.79 242.38 213.40 0.00 -100.00%
EPS 59.73 23.12 48.70 20.63 16.66 0.00 -100.00%
DPS 25.51 8.20 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.7385 2.9658 4.0914 3.6176 3.5329 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.15 3.92 3.97 4.40 6.55 0.00 -
P/RPS 1.32 1.20 1.27 1.46 2.47 0.00 -100.00%
P/EPS 7.51 13.95 6.67 17.21 31.66 0.00 -100.00%
EY 13.32 7.17 14.99 5.81 3.16 0.00 -100.00%
DY 5.69 2.55 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.20 1.09 0.79 0.98 1.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/04 26/08/03 27/08/02 28/08/01 29/08/00 - -
Price 5.05 3.95 4.22 5.50 5.50 0.00 -
P/RPS 1.30 1.21 1.36 1.83 2.08 0.00 -100.00%
P/EPS 7.36 14.06 7.09 21.51 26.58 0.00 -100.00%
EY 13.59 7.11 14.10 4.65 3.76 0.00 -100.00%
DY 5.80 2.53 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.18 1.10 0.84 1.23 1.25 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