[TM] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 41.68%
YoY- 158.39%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 14,920,158 14,969,074 13,487,508 13,008,052 10,345,525 9,778,093 9,301,850 8.18%
PBT 2,575,233 2,080,960 2,500,042 2,674,352 1,503,267 2,548,049 1,368,724 11.10%
Tax -21,089 -882,300 -525,121 -382,117 -616,141 -679,140 -576,999 -42.37%
NP 2,554,144 1,198,660 1,974,921 2,292,235 887,126 1,868,909 791,725 21.54%
-
NP to SH 2,366,366 1,073,751 1,954,788 2,292,235 887,126 1,868,909 791,725 20.00%
-
Tax Rate 0.82% 42.40% 21.00% 14.29% 40.99% 26.65% 42.16% -
Total Cost 12,366,014 13,770,414 11,512,587 10,715,817 9,458,399 7,909,184 8,510,125 6.42%
-
Net Worth 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 15,701,565 13,883,392 6.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,907,743 1,387,829 1,013,776 978,939 314,869 - - -
Div Payout % 80.62% 129.25% 51.86% 42.71% 35.49% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 15,701,565 13,883,392 6.60%
NOSH 3,419,526 3,380,496 3,382,023 3,340,880 3,157,534 3,140,313 3,095,861 1.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.12% 8.01% 14.64% 17.62% 8.57% 19.11% 8.51% -
ROE 11.61% 6.35% 13.57% 15.98% 7.79% 11.90% 5.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 436.32 442.81 398.80 389.36 327.65 311.37 300.46 6.41%
EPS 69.20 31.76 57.80 68.61 28.10 59.51 25.57 18.04%
DPS 56.00 41.00 30.00 29.30 10.00 0.00 0.00 -
NAPS 5.959 5.00 4.2603 4.2945 3.6047 5.00 4.4845 4.84%
Adjusted Per Share Value based on latest NOSH - 3,340,880
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 388.85 390.13 351.52 339.02 269.63 254.84 242.43 8.18%
EPS 61.67 27.98 50.95 59.74 23.12 48.71 20.63 20.01%
DPS 49.72 36.17 26.42 25.51 8.21 0.00 0.00 -
NAPS 5.3107 4.4052 3.7552 3.7393 2.9664 4.0922 3.6183 6.60%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.15 4.53 5.00 5.15 3.92 3.97 4.40 -
P/RPS 1.18 1.02 1.25 1.32 1.20 1.27 1.46 -3.48%
P/EPS 7.44 14.26 8.65 7.51 13.95 6.67 17.21 -13.03%
EY 13.44 7.01 11.56 13.32 7.17 14.99 5.81 14.99%
DY 10.87 9.05 6.00 5.69 2.55 0.00 0.00 -
P/NAPS 0.86 0.91 1.17 1.20 1.09 0.79 0.98 -2.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 26/07/07 02/08/06 25/08/05 24/08/04 26/08/03 27/08/02 28/08/01 -
Price 5.10 4.47 5.50 5.05 3.95 4.22 5.50 -
P/RPS 1.17 1.01 1.38 1.30 1.21 1.36 1.83 -7.18%
P/EPS 7.37 14.07 9.52 7.36 14.06 7.09 21.51 -16.34%
EY 13.57 7.11 10.51 13.59 7.11 14.10 4.65 19.53%
DY 10.98 9.17 5.45 5.80 2.53 0.00 0.00 -
P/NAPS 0.86 0.89 1.29 1.18 1.10 0.84 1.23 -5.78%

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