[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 2.78%
YoY- 6.89%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 99,537 88,988 80,648 82,750 74,574 -0.30%
PBT 34,508 27,053 22,378 24,442 20,332 -0.54%
Tax -7,060 -6,406 -5,494 -6,529 -3,573 -0.70%
NP 27,448 20,646 16,884 17,913 16,758 -0.51%
-
NP to SH 27,448 20,646 16,884 17,913 16,758 -0.51%
-
Tax Rate 20.46% 23.68% 24.55% 26.71% 17.57% -
Total Cost 72,089 68,341 63,764 64,837 57,816 -0.22%
-
Net Worth 126,979 116,339 102,984 93,665 75,874 -0.53%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,073 4,488 3,556 - - -100.00%
Div Payout % 33.06% 21.74% 21.06% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 126,979 116,339 102,984 93,665 75,874 -0.53%
NOSH 68,052 67,326 66,682 66,575 40,715 -0.53%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 27.58% 23.20% 20.94% 21.65% 22.47% -
ROE 21.62% 17.75% 16.39% 19.12% 22.09% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 146.26 132.17 120.94 124.30 183.16 0.23%
EPS 40.33 30.67 25.32 26.91 41.16 0.02%
DPS 13.33 6.67 5.33 0.00 0.00 -100.00%
NAPS 1.8659 1.728 1.5444 1.4069 1.8635 -0.00%
Adjusted Per Share Value based on latest NOSH - 66,586
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 50.79 45.41 41.15 42.23 38.05 -0.30%
EPS 14.01 10.54 8.62 9.14 8.55 -0.51%
DPS 4.63 2.29 1.81 0.00 0.00 -100.00%
NAPS 0.6479 0.5936 0.5255 0.4779 0.3872 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 26/02/04 28/02/03 28/02/02 28/02/01 21/03/00 -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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