[TM] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 11.97%
YoY- 0.61%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,008,052 12,715,408 11,796,350 11,159,764 10,345,525 9,856,131 9,834,138 20.51%
PBT 2,674,352 2,085,363 1,810,452 1,545,883 1,503,267 1,511,502 1,530,334 45.13%
Tax -382,117 -467,416 -420,038 -552,585 -616,141 -653,259 -686,058 -32.32%
NP 2,292,235 1,617,947 1,390,414 993,298 887,126 858,243 844,276 94.73%
-
NP to SH 2,292,235 1,617,947 1,390,414 993,298 887,126 858,243 844,276 94.73%
-
Tax Rate 14.29% 22.41% 23.20% 35.75% 40.99% 43.22% 44.83% -
Total Cost 10,715,817 11,097,461 10,405,936 10,166,466 9,458,399 8,997,888 8,989,862 12.43%
-
Net Worth 14,347,411 13,660,595 12,606,204 11,953,299 11,381,963 14,075,216 12,594,768 9.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 978,939 644,851 644,851 314,869 314,869 314,869 314,869 113.16%
Div Payout % 42.71% 39.86% 46.38% 31.70% 35.49% 36.69% 37.29% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 14,347,411 13,660,595 12,606,204 11,953,299 11,381,963 14,075,216 12,594,768 9.08%
NOSH 3,340,880 3,293,058 3,224,258 3,203,778 3,157,534 3,177,249 3,148,692 4.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 17.62% 12.72% 11.79% 8.90% 8.57% 8.71% 8.59% -
ROE 15.98% 11.84% 11.03% 8.31% 7.79% 6.10% 6.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 389.36 386.13 365.86 348.33 327.65 310.21 312.32 15.84%
EPS 68.61 49.13 43.12 31.00 28.10 27.01 26.81 87.20%
DPS 29.30 19.58 20.00 10.00 10.00 10.00 10.00 104.89%
NAPS 4.2945 4.1483 3.9098 3.731 3.6047 4.43 4.00 4.85%
Adjusted Per Share Value based on latest NOSH - 3,203,778
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 339.02 331.39 307.44 290.85 269.63 256.87 256.30 20.51%
EPS 59.74 42.17 36.24 25.89 23.12 22.37 22.00 94.75%
DPS 25.51 16.81 16.81 8.21 8.21 8.21 8.21 113.08%
NAPS 3.7393 3.5603 3.2855 3.1153 2.9664 3.6683 3.2825 9.08%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.15 5.15 4.20 3.67 3.92 3.58 3.95 -
P/RPS 1.32 1.33 1.15 1.05 1.20 1.15 1.26 3.15%
P/EPS 7.51 10.48 9.74 11.84 13.95 13.25 14.73 -36.20%
EY 13.32 9.54 10.27 8.45 7.17 7.55 6.79 56.77%
DY 5.69 3.80 4.76 2.72 2.55 2.79 2.53 71.74%
P/NAPS 1.20 1.24 1.07 0.98 1.09 0.81 0.99 13.69%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 26/02/04 21/11/03 26/08/03 27/05/03 27/02/03 -
Price 5.05 4.75 5.25 4.18 3.95 3.78 3.95 -
P/RPS 1.30 1.23 1.43 1.20 1.21 1.22 1.26 2.10%
P/EPS 7.36 9.67 12.17 13.48 14.06 13.99 14.73 -37.05%
EY 13.59 10.34 8.21 7.42 7.11 7.15 6.79 58.88%
DY 5.80 4.12 3.81 2.39 2.53 2.65 2.53 73.95%
P/NAPS 1.18 1.15 1.34 1.12 1.10 0.85 0.99 12.42%

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