[TM] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.86%
YoY- 136.06%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 13,487,508 13,008,052 10,345,525 9,778,093 9,301,850 8,189,473 0 -100.00%
PBT 2,500,042 2,674,352 1,503,267 2,548,049 1,368,724 955,068 0 -100.00%
Tax -525,121 -382,117 -616,141 -679,140 -576,999 -315,664 0 -100.00%
NP 1,974,921 2,292,235 887,126 1,868,909 791,725 639,404 0 -100.00%
-
NP to SH 1,954,788 2,292,235 887,126 1,868,909 791,725 639,404 0 -100.00%
-
Tax Rate 21.00% 14.29% 40.99% 26.65% 42.16% 33.05% - -
Total Cost 11,512,587 10,715,817 9,458,399 7,909,184 8,510,125 7,550,069 0 -100.00%
-
Net Worth 14,408,436 14,347,411 11,381,963 15,701,565 13,883,392 13,558,063 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 1,013,776 978,939 314,869 - - - - -100.00%
Div Payout % 51.86% 42.71% 35.49% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 14,408,436 14,347,411 11,381,963 15,701,565 13,883,392 13,558,063 0 -100.00%
NOSH 3,382,023 3,340,880 3,157,534 3,140,313 3,095,861 3,090,509 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 14.64% 17.62% 8.57% 19.11% 8.51% 7.81% 0.00% -
ROE 13.57% 15.98% 7.79% 11.90% 5.70% 4.72% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 398.80 389.36 327.65 311.37 300.46 264.99 0.00 -100.00%
EPS 57.80 68.61 28.10 59.51 25.57 20.69 0.00 -100.00%
DPS 30.00 29.30 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.2603 4.2945 3.6047 5.00 4.4845 4.387 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,140,313
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 351.52 339.02 269.63 254.84 242.43 213.44 0.00 -100.00%
EPS 50.95 59.74 23.12 48.71 20.63 16.66 0.00 -100.00%
DPS 26.42 25.51 8.21 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.7552 3.7393 2.9664 4.0922 3.6183 3.5335 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.00 5.15 3.92 3.97 4.40 6.55 0.00 -
P/RPS 1.25 1.32 1.20 1.27 1.46 2.47 0.00 -100.00%
P/EPS 8.65 7.51 13.95 6.67 17.21 31.66 0.00 -100.00%
EY 11.56 13.32 7.17 14.99 5.81 3.16 0.00 -100.00%
DY 6.00 5.69 2.55 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.17 1.20 1.09 0.79 0.98 1.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 24/08/04 26/08/03 27/08/02 28/08/01 29/08/00 - -
Price 5.50 5.05 3.95 4.22 5.50 5.50 0.00 -
P/RPS 1.38 1.30 1.21 1.36 1.83 2.08 0.00 -100.00%
P/EPS 9.52 7.36 14.06 7.09 21.51 26.58 0.00 -100.00%
EY 10.51 13.59 7.11 14.10 4.65 3.76 0.00 -100.00%
DY 5.45 5.80 2.53 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.29 1.18 1.10 0.84 1.23 1.25 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