[JSB] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -24.17%
YoY- 48.6%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 485,055 504,545 526,710 530,519 542,479 523,365 378,188 18.02%
PBT 9,179 10,955 11,163 10,986 13,394 10,248 6,806 22.04%
Tax -4,904 -5,225 -5,342 -5,369 -5,987 -4,399 -2,653 50.56%
NP 4,275 5,730 5,821 5,617 7,407 5,849 4,153 1.94%
-
NP to SH 4,275 5,730 5,821 5,617 7,407 5,849 4,153 1.94%
-
Tax Rate 53.43% 47.70% 47.85% 48.87% 44.70% 42.93% 38.98% -
Total Cost 480,780 498,815 520,889 524,902 535,072 517,516 374,035 18.20%
-
Net Worth 111,811 113,717 109,110 112,645 74,600 74,600 74,600 30.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 7,612 4,476 4,476 4,476 4,262 4,262 4,262 47.15%
Div Payout % 178.07% 78.12% 76.89% 79.69% 57.54% 72.87% 102.63% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 111,811 113,717 109,110 112,645 74,600 74,600 74,600 30.93%
NOSH 72,605 71,973 72,124 74,600 74,600 74,600 74,600 -1.78%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.88% 1.14% 1.11% 1.06% 1.37% 1.12% 1.10% -
ROE 3.82% 5.04% 5.33% 4.99% 9.93% 7.84% 5.57% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 668.07 701.02 730.27 711.15 727.18 701.56 506.95 20.17%
EPS 5.89 7.96 8.07 7.53 9.93 7.84 5.57 3.79%
DPS 10.48 6.22 6.21 6.00 5.71 5.71 5.71 49.84%
NAPS 1.54 1.58 1.5128 1.51 1.00 1.00 1.00 33.32%
Adjusted Per Share Value based on latest NOSH - 74,600
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 109.01 113.39 118.38 119.23 121.92 117.62 85.00 18.02%
EPS 0.96 1.29 1.31 1.26 1.66 1.31 0.93 2.13%
DPS 1.71 1.01 1.01 1.01 0.96 0.96 0.96 46.89%
NAPS 0.2513 0.2556 0.2452 0.2532 0.1677 0.1677 0.1677 30.91%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.24 1.30 1.42 1.32 1.32 1.48 2.07 -
P/RPS 0.19 0.19 0.19 0.19 0.18 0.21 0.41 -40.08%
P/EPS 21.06 16.33 17.59 17.53 13.29 18.88 37.18 -31.51%
EY 4.75 6.12 5.68 5.70 7.52 5.30 2.69 46.04%
DY 8.46 4.78 4.37 4.55 4.33 3.86 2.76 110.86%
P/NAPS 0.81 0.82 0.94 0.87 1.32 1.48 2.07 -46.47%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 10/10/01 18/05/01 28/02/01 27/11/00 29/08/00 - -
Price 1.30 1.25 1.28 1.46 1.30 1.52 0.00 -
P/RPS 0.19 0.18 0.18 0.21 0.18 0.22 0.00 -
P/EPS 22.08 15.70 15.86 19.39 13.09 19.39 0.00 -
EY 4.53 6.37 6.31 5.16 7.64 5.16 0.00 -
DY 8.07 4.98 4.85 4.11 4.39 3.76 0.00 -
P/NAPS 0.84 0.79 0.85 0.97 1.30 1.52 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