[TM] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.36%
YoY- 88.52%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,792,800 14,315,043 13,408,743 12,715,408 9,856,131 9,757,603 9,013,499 10.92%
PBT 3,137,836 1,893,473 2,999,696 2,085,363 1,511,502 2,445,335 1,331,142 15.35%
Tax -824,888 -730,274 -518,892 -467,416 -653,259 -645,846 -548,999 7.01%
NP 2,312,948 1,163,199 2,480,804 1,617,947 858,243 1,799,489 782,143 19.79%
-
NP to SH 2,118,792 1,046,457 2,480,804 1,617,947 858,243 1,799,489 782,143 18.05%
-
Tax Rate 26.29% 38.57% 17.30% 22.41% 43.22% 26.41% 41.24% -
Total Cost 14,479,852 13,151,844 10,927,939 11,097,461 8,997,888 7,958,114 8,231,356 9.86%
-
Net Worth 20,657,512 20,351,019 14,804,919 13,660,595 14,075,216 15,580,388 13,670,454 7.11%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,559,545 1,185,152 1,009,661 644,851 314,869 - - -
Div Payout % 73.61% 113.25% 40.70% 39.86% 36.69% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 20,657,512 20,351,019 14,804,919 13,660,595 14,075,216 15,580,388 13,670,454 7.11%
NOSH 3,423,632 3,391,836 3,373,648 3,293,058 3,177,249 3,116,077 3,089,577 1.72%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.77% 8.13% 18.50% 12.72% 8.71% 18.44% 8.68% -
ROE 10.26% 5.14% 16.76% 11.84% 6.10% 11.55% 5.72% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 490.50 422.04 397.46 386.13 310.21 313.14 291.74 9.04%
EPS 61.89 30.85 73.53 49.13 27.01 57.75 25.32 16.05%
DPS 46.00 35.00 30.00 19.58 10.00 0.00 0.00 -
NAPS 6.0338 6.00 4.3884 4.1483 4.43 5.00 4.4247 5.30%
Adjusted Per Share Value based on latest NOSH - 3,293,058
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 437.66 373.08 349.46 331.39 256.87 254.31 234.91 10.92%
EPS 55.22 27.27 64.66 42.17 22.37 46.90 20.38 18.06%
DPS 40.65 30.89 26.31 16.81 8.21 0.00 0.00 -
NAPS 5.3838 5.304 3.8585 3.5603 3.6683 4.0606 3.5628 7.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.00 4.68 4.88 5.15 3.58 4.65 5.85 -
P/RPS 1.02 1.11 1.23 1.33 1.15 1.48 2.01 -10.68%
P/EPS 8.08 15.17 6.64 10.48 13.25 8.05 23.11 -16.05%
EY 12.38 6.59 15.07 9.54 7.55 12.42 4.33 19.12%
DY 9.20 7.48 6.15 3.80 2.79 0.00 0.00 -
P/NAPS 0.83 0.78 1.11 1.24 0.81 0.93 1.32 -7.43%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/05/07 15/05/06 31/05/05 26/05/04 27/05/03 28/05/02 29/05/01 -
Price 5.35 4.95 4.90 4.75 3.78 4.50 3.85 -
P/RPS 1.09 1.17 1.23 1.23 1.22 1.44 1.32 -3.13%
P/EPS 8.64 16.04 6.66 9.67 13.99 7.79 15.21 -8.99%
EY 11.57 6.23 15.01 10.34 7.15 12.83 6.58 9.85%
DY 8.60 7.07 6.12 4.12 2.65 0.00 0.00 -
P/NAPS 0.89 0.83 1.12 1.15 0.85 0.90 0.87 0.37%

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