[MTD] YoY TTM Result on 30-Jun-2004 [#1]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -21.91%
YoY- 26.84%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 965,672 447,942 431,649 620,712 589,837 590,526 342,685 18.83%
PBT 215,459 -19,479 61,302 186,932 135,768 105,272 54,720 25.64%
Tax -45,898 -29,184 -37,644 -62,117 -37,364 -29,979 -4,151 49.23%
NP 169,561 -48,663 23,658 124,815 98,404 75,293 50,569 22.33%
-
NP to SH 179,458 -33,141 18,917 124,815 98,404 75,293 50,569 23.49%
-
Tax Rate 21.30% - 61.41% 33.23% 27.52% 28.48% 7.59% -
Total Cost 796,111 496,605 407,991 495,897 491,433 515,233 292,116 18.17%
-
Net Worth 711,637 559,360 504,514 540,255 505,435 404,818 299,372 15.51%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 11,528 - 8,800 10,974 10,801 11,955 6,442 10.18%
Div Payout % 6.42% - 46.52% 8.79% 10.98% 15.88% 12.74% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 711,637 559,360 504,514 540,255 505,435 404,818 299,372 15.51%
NOSH 305,423 278,358 260,058 276,926 135,009 134,939 128,751 15.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.56% -10.86% 5.48% 20.11% 16.68% 12.75% 14.76% -
ROE 25.22% -5.92% 3.75% 23.10% 19.47% 18.60% 16.89% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 316.17 160.92 165.98 224.14 436.88 437.62 266.16 2.90%
EPS 58.76 -11.91 7.27 45.07 72.89 55.80 39.28 6.93%
DPS 3.77 0.00 3.38 3.96 8.00 8.86 5.00 -4.59%
NAPS 2.33 2.0095 1.94 1.9509 3.7437 3.00 2.3252 0.03%
Adjusted Per Share Value based on latest NOSH - 276,926
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 384.48 178.35 171.86 247.13 234.84 235.11 136.44 18.83%
EPS 71.45 -13.19 7.53 49.69 39.18 29.98 20.13 23.49%
DPS 4.59 0.00 3.50 4.37 4.30 4.76 2.57 10.14%
NAPS 2.8333 2.2271 2.0087 2.151 2.0124 1.6118 1.1919 15.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.16 1.69 2.32 3.06 4.38 0.00 0.00 -
P/RPS 0.68 1.05 1.40 1.37 1.00 0.00 0.00 -
P/EPS 3.68 -14.19 31.89 6.79 6.01 0.00 0.00 -
EY 27.20 -7.04 3.14 14.73 16.64 0.00 0.00 -
DY 1.75 0.00 1.46 1.30 1.83 0.00 0.00 -
P/NAPS 0.93 0.84 1.20 1.57 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 09/10/03 28/08/02 30/08/01 -
Price 2.50 1.80 2.20 2.57 6.15 0.00 0.00 -
P/RPS 0.79 1.12 1.33 1.15 1.41 0.00 0.00 -
P/EPS 4.25 -15.12 30.24 5.70 8.44 0.00 0.00 -
EY 23.50 -6.61 3.31 17.54 11.85 0.00 0.00 -
DY 1.51 0.00 1.54 1.54 1.30 0.00 0.00 -
P/NAPS 1.07 0.90 1.13 1.32 1.64 0.00 0.00 -

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