[RVIEW] YoY TTM Result on 30-Sep-1999 [#3]

Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 87.59%
YoY--%
View:
Show?
TTM Result
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 7,375 5,311 7,259 6,486 -0.13%
PBT 2,139 2,044 2,265 2,735 0.25%
Tax -812 293 -505 -60 -2.64%
NP 1,327 2,337 1,760 2,675 0.72%
-
NP to SH 1,451 1,662 1,760 2,675 0.63%
-
Tax Rate 37.96% -14.33% 22.30% 2.19% -
Total Cost 6,048 2,974 5,499 3,811 -0.47%
-
Net Worth 43,204 47,769 48,095 45,082 0.04%
Dividend
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 2,631 1,075 3,132 933 -1.06%
Div Payout % 181.38% 64.74% 177.99% 34.90% -
Equity
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 43,204 47,769 48,095 45,082 0.04%
NOSH 10,801 10,807 10,795 10,804 0.00%
Ratio Analysis
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.99% 44.00% 24.25% 41.24% -
ROE 3.36% 3.48% 3.66% 5.93% -
Per Share
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 68.28 49.14 67.24 60.03 -0.13%
EPS 13.43 15.38 16.30 24.76 0.63%
DPS 24.40 10.00 29.02 8.64 -1.06%
NAPS 4.00 4.42 4.455 4.1726 0.04%
Adjusted Per Share Value based on latest NOSH - 10,804
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.37 8.19 11.19 10.00 -0.13%
EPS 2.24 2.56 2.71 4.12 0.62%
DPS 4.06 1.66 4.83 1.44 -1.06%
NAPS 0.6661 0.7365 0.7415 0.6951 0.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/02 28/09/01 29/09/00 - -
Price 2.47 1.20 1.70 0.00 -
P/RPS 3.62 2.44 2.53 0.00 -100.00%
P/EPS 18.39 7.80 10.43 0.00 -100.00%
EY 5.44 12.81 9.59 0.00 -100.00%
DY 9.88 8.33 17.07 0.00 -100.00%
P/NAPS 0.62 0.27 0.38 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/02 23/11/01 28/11/00 - -
Price 2.50 1.70 1.92 0.00 -
P/RPS 3.66 3.46 2.86 0.00 -100.00%
P/EPS 18.61 11.05 11.78 0.00 -100.00%
EY 5.37 9.05 8.49 0.00 -100.00%
DY 9.76 5.88 15.11 0.00 -100.00%
P/NAPS 0.63 0.38 0.43 0.00 -100.00%

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