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

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
14-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -5.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
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 321,480 306,072 331,286 322,839 318,340 303,625 221,344 28.22%
PBT 20,143 31,444 46,124 51,664 52,976 48,604 34,553 -30.19%
Tax -5,889 -11,759 -18,143 -19,453 -18,942 -16,135 -10,380 -31.44%
NP 14,254 19,685 27,981 32,211 34,034 32,469 24,173 -29.65%
-
NP to SH 12,817 18,248 27,981 32,211 34,034 32,469 24,173 -34.46%
-
Tax Rate 29.24% 37.40% 39.34% 37.65% 35.76% 33.20% 30.04% -
Total Cost 307,226 286,387 303,305 290,628 284,306 271,156 197,171 34.36%
-
Net Worth 155,627 157,385 157,238 155,060 154,019 142,587 100,693 33.64%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 2,732 2,732 2,732 2,732 1,300 1,300 1,300 63.99%
Div Payout % 21.32% 14.97% 9.76% 8.48% 3.82% 4.00% 5.38% -
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 155,627 157,385 157,238 155,060 154,019 142,587 100,693 33.64%
NOSH 67,664 68,428 68,364 68,308 68,452 68,223 33,564 59.51%
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 4.43% 6.43% 8.45% 9.98% 10.69% 10.69% 10.92% -
ROE 8.24% 11.59% 17.80% 20.77% 22.10% 22.77% 24.01% -
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 475.11 447.29 484.59 472.62 465.05 445.04 659.46 -19.61%
EPS 18.94 26.67 40.93 47.16 49.72 47.59 72.02 -58.91%
DPS 4.00 4.00 4.00 4.00 1.90 1.91 3.87 2.22%
NAPS 2.30 2.30 2.30 2.27 2.25 2.09 3.00 -16.21%
Adjusted Per Share Value based on latest NOSH - 68,308
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 196.02 186.63 202.00 196.85 194.11 185.14 134.97 28.21%
EPS 7.82 11.13 17.06 19.64 20.75 19.80 14.74 -34.43%
DPS 1.67 1.67 1.67 1.67 0.79 0.79 0.79 64.63%
NAPS 0.9489 0.9597 0.9588 0.9455 0.9391 0.8694 0.614 33.63%
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 - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 06/11/01 24/08/01 18/05/01 14/02/01 14/11/00 08/08/00 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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