[ASIAFLE] YoY TTM Result on 30-Jun-2001 [#1]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -5.92%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 114,016 92,774 86,502 78,793 77,380 10.16%
PBT 36,227 30,111 24,410 21,107 21,993 13.27%
Tax -6,988 -7,147 -6,057 -5,542 -5,115 8.10%
NP 29,239 22,964 18,353 15,565 16,878 14.71%
-
NP to SH 29,239 22,964 18,353 15,565 16,878 14.71%
-
Tax Rate 19.29% 23.74% 24.81% 26.26% 23.26% -
Total Cost 84,777 69,810 68,149 63,228 60,502 8.79%
-
Net Worth 144,774 124,529 111,310 100,110 83,567 14.71%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,104 12,060 10,660 - 20 440.15%
Div Payout % 58.50% 52.52% 58.08% - 0.12% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 144,774 124,529 111,310 100,110 83,567 14.71%
NOSH 69,479 67,594 66,853 66,695 41,253 13.90%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 25.64% 24.75% 21.22% 19.75% 21.81% -
ROE 20.20% 18.44% 16.49% 15.55% 20.20% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 164.10 137.25 129.39 118.14 187.57 -3.28%
EPS 42.08 33.97 27.45 23.34 40.91 0.70%
DPS 24.62 18.00 16.00 0.00 0.05 370.56%
NAPS 2.0837 1.8423 1.665 1.501 2.0257 0.70%
Adjusted Per Share Value based on latest NOSH - 66,695
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 58.18 47.34 44.14 40.21 39.48 10.17%
EPS 14.92 11.72 9.36 7.94 8.61 14.72%
DPS 8.73 6.15 5.44 0.00 0.01 442.93%
NAPS 0.7387 0.6354 0.568 0.5108 0.4264 14.71%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 02/09/04 30/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -

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