[TIENWAH] YoY TTM Result on 31-Mar-2000 [#1]

Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -3.32%
YoY--%
View:
Show?
TTM Result
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 138,016 137,342 145,411 96,343 12.72%
PBT 17,657 13,523 12,251 4,135 62.23%
Tax -8,604 -7,126 -6,892 -1,758 69.78%
NP 9,053 6,397 5,359 2,377 56.16%
-
NP to SH 9,053 6,397 5,359 1,602 78.11%
-
Tax Rate 48.73% 52.70% 56.26% 42.52% -
Total Cost 128,963 130,945 140,052 93,966 11.13%
-
Net Worth 99,693 91,772 71,448 58,299 19.58%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,178 1,084 890 720 44.62%
Div Payout % 24.06% 16.95% 16.61% 44.94% -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 99,693 91,772 71,448 58,299 19.58%
NOSH 43,344 43,288 35,724 27,499 16.37%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.56% 4.66% 3.69% 2.47% -
ROE 9.08% 6.97% 7.50% 2.75% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 318.41 317.27 407.04 350.34 -3.13%
EPS 20.89 14.78 15.00 5.83 53.02%
DPS 5.03 2.51 2.50 2.62 24.28%
NAPS 2.30 2.12 2.00 2.12 2.75%
Adjusted Per Share Value based on latest NOSH - 27,499
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 95.35 94.89 100.46 66.56 12.72%
EPS 6.25 4.42 3.70 1.11 77.90%
DPS 1.50 0.75 0.62 0.50 44.22%
NAPS 0.6888 0.634 0.4936 0.4028 19.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.08 1.40 1.33 2.75 -
P/RPS 0.65 0.44 0.33 0.78 -5.89%
P/EPS 9.96 9.47 8.87 47.21 -40.46%
EY 10.04 10.56 11.28 2.12 67.93%
DY 2.42 1.79 1.88 0.95 36.57%
P/NAPS 0.90 0.66 0.67 1.30 -11.53%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 21/05/03 23/05/02 17/05/01 - -
Price 1.88 1.45 1.30 0.00 -
P/RPS 0.59 0.46 0.32 0.00 -
P/EPS 9.00 9.81 8.67 0.00 -
EY 11.11 10.19 11.54 0.00 -
DY 2.67 1.73 1.92 0.00 -
P/NAPS 0.82 0.68 0.65 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