[RVIEW] YoY TTM Result on 31-Dec-1999 [#4]

Announcement Date
08-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 33.68%
YoY--%
View:
Show?
TTM Result
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 8,155 5,336 6,660 8,662 0.06%
PBT 2,885 1,326 2,541 3,651 0.24%
Tax -1,076 360 -643 -75 -2.70%
NP 1,809 1,686 1,898 3,576 0.70%
-
NP to SH 1,933 1,011 1,898 3,576 0.63%
-
Tax Rate 37.30% -27.15% 25.30% 2.05% -
Total Cost 6,346 3,650 4,762 5,086 -0.22%
-
Net Worth 43,229 48,202 47,878 48,291 0.11%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,484 1,080 2,047 2,489 0.00%
Div Payout % 128.55% 106.90% 107.89% 69.61% -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 43,229 48,202 47,878 48,291 0.11%
NOSH 10,807 10,807 10,759 10,803 -0.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 22.18% 31.60% 28.50% 41.28% -
ROE 4.47% 2.10% 3.96% 7.41% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 75.46 49.37 61.90 80.18 0.06%
EPS 17.89 9.35 17.64 33.10 0.63%
DPS 23.04 10.00 19.03 23.04 0.00%
NAPS 4.00 4.46 4.45 4.47 0.11%
Adjusted Per Share Value based on latest NOSH - 10,803
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.57 8.23 10.27 13.35 0.06%
EPS 2.98 1.56 2.93 5.51 0.63%
DPS 3.83 1.67 3.16 3.84 0.00%
NAPS 0.6665 0.7432 0.7382 0.7445 0.11%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/02 31/12/01 26/12/00 - -
Price 2.30 2.33 1.37 0.00 -
P/RPS 3.05 4.72 2.21 0.00 -100.00%
P/EPS 12.86 24.91 7.77 0.00 -100.00%
EY 7.78 4.01 12.88 0.00 -100.00%
DY 10.02 4.29 13.89 0.00 -100.00%
P/NAPS 0.58 0.52 0.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/03 28/02/02 27/02/01 - -
Price 2.27 2.33 1.42 0.00 -
P/RPS 3.01 4.72 2.29 0.00 -100.00%
P/EPS 12.69 24.91 8.05 0.00 -100.00%
EY 7.88 4.01 12.42 0.00 -100.00%
DY 10.15 4.29 13.40 0.00 -100.00%
P/NAPS 0.57 0.52 0.32 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