[YONGTAI] QoQ TTM Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -9.18%
YoY- 4.07%
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 64,893 68,998 68,998 71,018 72,681 71,607 57,085 8.91%
PBT 8,871 9,686 8,185 8,489 9,359 10,237 8,008 7.05%
Tax -2,069 -2,328 -2,415 -2,562 -2,833 -3,079 -2,156 -2.70%
NP 6,802 7,358 5,770 5,927 6,526 7,158 5,852 10.53%
-
NP to SH 6,724 7,280 5,692 5,927 6,526 7,158 5,852 9.69%
-
Tax Rate 23.32% 24.03% 29.51% 30.18% 30.27% 30.08% 26.92% -
Total Cost 58,091 61,640 63,228 65,091 66,155 64,449 51,233 8.72%
-
Net Worth 73,205 73,048 70,199 72,206 69,013 68,295 68,838 4.18%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,437 1,437 1,437 1,437 1,437 1,437 - -
Div Payout % 21.37% 19.74% 25.26% 24.26% 22.03% 20.09% - -
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 73,205 73,048 70,199 72,206 69,013 68,295 68,838 4.18%
NOSH 39,785 39,917 38,999 39,892 39,892 39,938 40,256 -0.78%
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 10.48% 10.66% 8.36% 8.35% 8.98% 10.00% 10.25% -
ROE 9.19% 9.97% 8.11% 8.21% 9.46% 10.48% 8.50% -
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 163.11 172.85 176.92 178.02 182.19 179.29 141.80 9.77%
EPS 16.90 18.24 14.59 14.86 16.36 17.92 14.54 10.53%
DPS 3.60 3.60 3.69 3.60 3.60 3.60 0.00 -
NAPS 1.84 1.83 1.80 1.81 1.73 1.71 1.71 5.00%
Adjusted Per Share Value based on latest NOSH - 39,892
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 15.14 16.09 16.09 16.56 16.95 16.70 13.31 8.95%
EPS 1.57 1.70 1.33 1.38 1.52 1.67 1.36 10.03%
DPS 0.34 0.34 0.34 0.34 0.34 0.34 0.00 -
NAPS 0.1707 0.1704 0.1637 0.1684 0.161 0.1593 0.1606 4.14%
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 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.79 1.59 1.73 1.95 2.70 3.20 4.38 -
P/RPS 1.10 0.92 0.98 1.10 1.48 1.78 3.09 -49.73%
P/EPS 10.59 8.72 11.85 13.12 16.50 17.85 30.13 -50.16%
EY 9.44 11.47 8.44 7.62 6.06 5.60 3.32 100.57%
DY 2.01 2.26 2.13 1.85 1.33 1.13 0.00 -
P/NAPS 0.97 0.87 0.96 1.08 1.56 1.87 2.56 -47.60%
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 28/11/01 28/08/01 30/05/01 28/02/01 18/12/00 28/08/00 - -
Price 2.09 1.83 1.61 1.94 2.11 3.08 0.00 -
P/RPS 1.28 1.06 0.91 1.09 1.16 1.72 0.00 -
P/EPS 12.37 10.03 11.03 13.06 12.90 17.19 0.00 -
EY 8.09 9.97 9.07 7.66 7.75 5.82 0.00 -
DY 1.72 1.97 2.29 1.86 1.71 1.17 0.00 -
P/NAPS 1.14 1.00 0.89 1.07 1.22 1.80 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