[TAANN] YoY TTM Result on 30-Jun-2000 [#2]

Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 41.25%
YoY--%
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 330,316 258,513 239,208 232,976 12.34%
PBT 79,765 41,612 68,539 75,241 1.96%
Tax -7,265 120 -7,925 -5,397 10.41%
NP 72,500 41,732 60,614 69,844 1.25%
-
NP to SH 71,177 37,866 60,614 69,844 0.63%
-
Tax Rate 9.11% -0.29% 11.56% 7.17% -
Total Cost 257,816 216,781 178,594 163,132 16.48%
-
Net Worth 380,835 279,688 246,849 211,559 21.64%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 31,231 15,025 19,983 4,999 84.17%
Div Payout % 43.88% 39.68% 32.97% 7.16% -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 380,835 279,688 246,849 211,559 21.64%
NOSH 161,370 100,246 100,007 99,990 17.29%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 21.95% 16.14% 25.34% 29.98% -
ROE 18.69% 13.54% 24.56% 33.01% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 204.69 257.88 239.19 233.00 -4.22%
EPS 44.11 37.77 60.61 69.85 -14.20%
DPS 19.35 15.00 20.00 5.00 57.00%
NAPS 2.36 2.79 2.4683 2.1158 3.70%
Adjusted Per Share Value based on latest NOSH - 99,990
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 75.01 58.71 54.32 52.91 12.33%
EPS 16.16 8.60 13.76 15.86 0.62%
DPS 7.09 3.41 4.54 1.14 83.89%
NAPS 0.8648 0.6352 0.5606 0.4804 21.64%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.71 3.89 3.35 4.03 -
P/RPS 1.32 1.51 1.40 1.73 -8.62%
P/EPS 6.14 10.30 5.53 5.77 2.09%
EY 16.28 9.71 18.09 17.33 -2.06%
DY 7.14 3.86 5.97 1.24 79.23%
P/NAPS 1.15 1.39 1.36 1.90 -15.41%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 01/10/03 22/08/02 11/09/01 28/08/00 -
Price 2.90 4.03 3.51 4.03 -
P/RPS 1.42 1.56 1.47 1.73 -6.37%
P/EPS 6.57 10.67 5.79 5.77 4.42%
EY 15.21 9.37 17.27 17.33 -4.25%
DY 6.67 3.72 5.70 1.24 75.21%
P/NAPS 1.23 1.44 1.42 1.90 -13.49%

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