[STAR] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.98%
YoY- 12.19%
Quarter Report
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 547,304 540,355 521,350 502,573 489,227 472,824 468,857 10.89%
PBT 107,077 107,631 102,876 93,642 90,339 83,989 86,328 15.48%
Tax -25,998 -26,533 -25,307 -15,940 -16,326 -16,081 -18,056 27.59%
NP 81,079 81,098 77,569 77,702 74,013 67,908 68,272 12.17%
-
NP to SH 81,079 81,098 77,569 77,702 74,013 67,908 68,272 12.17%
-
Tax Rate 24.28% 24.65% 24.60% 17.02% 18.07% 19.15% 20.92% -
Total Cost 466,225 459,257 443,781 424,871 415,214 404,916 400,585 10.67%
-
Net Worth 661,463 630,966 636,028 610,040 585,756 599,254 580,333 9.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 69,795 61,475 61,475 45,669 45,669 34,173 34,173 61.18%
Div Payout % 86.08% 75.80% 79.25% 58.77% 61.70% 50.32% 50.05% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 661,463 630,966 636,028 610,040 585,756 599,254 580,333 9.14%
NOSH 312,011 310,820 308,751 306,552 305,081 304,190 303,839 1.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.81% 15.01% 14.88% 15.46% 15.13% 14.36% 14.56% -
ROE 12.26% 12.85% 12.20% 12.74% 12.64% 11.33% 11.76% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 175.41 173.85 168.86 163.94 160.36 155.44 154.31 8.94%
EPS 25.99 26.09 25.12 25.35 24.26 22.32 22.47 10.21%
DPS 22.50 20.00 20.00 15.00 14.97 11.23 11.25 58.94%
NAPS 2.12 2.03 2.06 1.99 1.92 1.97 1.91 7.22%
Adjusted Per Share Value based on latest NOSH - 306,552
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.10 73.16 70.59 68.05 66.24 64.02 63.48 10.89%
EPS 10.98 10.98 10.50 10.52 10.02 9.19 9.24 12.22%
DPS 9.45 8.32 8.32 6.18 6.18 4.63 4.63 61.11%
NAPS 0.8956 0.8543 0.8612 0.826 0.7931 0.8114 0.7858 9.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.20 5.95 6.00 5.95 6.15 6.85 4.94 -
P/RPS 3.53 3.42 3.55 3.63 3.84 4.41 3.20 6.78%
P/EPS 23.86 22.80 23.88 23.47 25.35 30.68 21.99 5.60%
EY 4.19 4.39 4.19 4.26 3.94 3.26 4.55 -5.36%
DY 3.63 3.36 3.33 2.52 2.43 1.64 2.28 36.46%
P/NAPS 2.92 2.93 2.91 2.99 3.20 3.48 2.59 8.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 -
Price 6.30 6.10 6.00 5.95 6.25 6.80 5.45 -
P/RPS 3.59 3.51 3.55 3.63 3.90 4.37 3.53 1.13%
P/EPS 24.24 23.38 23.88 23.47 25.76 30.46 24.25 -0.02%
EY 4.12 4.28 4.19 4.26 3.88 3.28 4.12 0.00%
DY 3.57 3.28 3.33 2.52 2.40 1.65 2.06 44.42%
P/NAPS 2.97 3.00 2.91 2.99 3.26 3.45 2.85 2.79%

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