[TM] QoQ TTM Result on 30-Jun-2004 [#2]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 41.68%
YoY- 158.39%
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 13,408,743 13,250,900 12,985,804 13,008,052 12,715,408 11,796,350 11,159,764 13.00%
PBT 2,999,696 3,172,839 2,740,365 2,674,352 2,085,363 1,810,452 1,545,883 55.51%
Tax -518,892 -559,379 -451,345 -382,117 -467,416 -420,038 -552,585 -4.10%
NP 2,480,804 2,613,460 2,289,020 2,292,235 1,617,947 1,390,414 993,298 83.97%
-
NP to SH 2,480,804 2,613,460 2,289,020 2,292,235 1,617,947 1,390,414 993,298 83.97%
-
Tax Rate 17.30% 17.63% 16.47% 14.29% 22.41% 23.20% 35.75% -
Total Cost 10,927,939 10,637,440 10,696,784 10,715,817 11,097,461 10,405,936 10,166,466 4.92%
-
Net Worth 14,804,919 15,359,846 14,483,340 14,347,411 13,660,595 12,606,204 11,953,299 15.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,009,661 1,009,661 978,939 978,939 644,851 644,851 314,869 117.29%
Div Payout % 40.70% 38.63% 42.77% 42.71% 39.86% 46.38% 31.70% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 14,804,919 15,359,846 14,483,340 14,347,411 13,660,595 12,606,204 11,953,299 15.31%
NOSH 3,373,648 3,377,868 3,367,122 3,340,880 3,293,058 3,224,258 3,203,778 3.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.50% 19.72% 17.63% 17.62% 12.72% 11.79% 8.90% -
ROE 16.76% 17.01% 15.80% 15.98% 11.84% 11.03% 8.31% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 397.46 392.29 385.66 389.36 386.13 365.86 348.33 9.18%
EPS 73.53 77.37 67.98 68.61 49.13 43.12 31.00 77.76%
DPS 30.00 29.89 29.07 29.30 19.58 20.00 10.00 107.86%
NAPS 4.3884 4.5472 4.3014 4.2945 4.1483 3.9098 3.731 11.41%
Adjusted Per Share Value based on latest NOSH - 3,340,880
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 349.46 345.35 338.44 339.02 331.39 307.44 290.85 13.00%
EPS 64.66 68.11 59.66 59.74 42.17 36.24 25.89 83.97%
DPS 26.31 26.31 25.51 25.51 16.81 16.81 8.21 117.20%
NAPS 3.8585 4.0031 3.7747 3.7393 3.5603 3.2855 3.1153 15.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.88 5.80 5.60 5.15 5.15 4.20 3.67 -
P/RPS 1.23 1.48 1.45 1.32 1.33 1.15 1.05 11.11%
P/EPS 6.64 7.50 8.24 7.51 10.48 9.74 11.84 -31.97%
EY 15.07 13.34 12.14 13.32 9.54 10.27 8.45 47.01%
DY 6.15 5.15 5.19 5.69 3.80 4.76 2.72 72.18%
P/NAPS 1.11 1.28 1.30 1.20 1.24 1.07 0.98 8.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 30/11/04 24/08/04 26/05/04 26/02/04 21/11/03 -
Price 4.90 5.30 6.00 5.05 4.75 5.25 4.18 -
P/RPS 1.23 1.35 1.56 1.30 1.23 1.43 1.20 1.65%
P/EPS 6.66 6.85 8.83 7.36 9.67 12.17 13.48 -37.47%
EY 15.01 14.60 11.33 13.59 10.34 8.21 7.42 59.88%
DY 6.12 5.64 4.85 5.80 4.12 3.81 2.39 87.06%
P/NAPS 1.12 1.17 1.39 1.18 1.15 1.34 1.12 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