[ENG] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -9.48%
YoY- -0.75%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 261,808 128,962 127,114 214,855 206,201 6.14%
PBT 30,298 -10,254 6,057 32,406 32,502 -1.73%
Tax -7,491 -1,468 -2,420 -7,000 -6,903 2.06%
NP 22,807 -11,722 3,637 25,406 25,599 -2.84%
-
NP to SH 22,807 -11,722 3,637 25,406 25,599 -2.84%
-
Tax Rate 24.72% - 39.95% 21.60% 21.24% -
Total Cost 239,001 140,684 123,477 189,449 180,602 7.25%
-
Net Worth 122,724 101,802 114,661 120,007 108,172 3.20%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,396 4,802 - 6,383 8,584 -3.65%
Div Payout % 32.43% 0.00% - 25.13% 33.54% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 122,724 101,802 114,661 120,007 108,172 3.20%
NOSH 83,486 81,442 79,076 53,384 53,000 12.02%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.71% -9.09% 2.86% 11.82% 12.41% -
ROE 18.58% -11.51% 3.17% 21.17% 23.66% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 313.59 158.35 160.75 402.47 389.06 -5.24%
EPS 27.32 -14.39 4.60 47.59 48.30 -13.26%
DPS 8.86 5.90 0.00 12.00 16.20 -13.99%
NAPS 1.47 1.25 1.45 2.248 2.041 -7.87%
Adjusted Per Share Value based on latest NOSH - 53,384
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 231.40 113.98 112.35 189.90 182.25 6.14%
EPS 20.16 -10.36 3.21 22.45 22.63 -2.84%
DPS 6.54 4.24 0.00 5.64 7.59 -3.65%
NAPS 1.0847 0.8998 1.0134 1.0607 0.9561 3.20%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.72 3.00 2.90 4.82 11.30 -
P/RPS 1.19 1.89 1.80 1.20 2.90 -19.95%
P/EPS 13.62 -20.84 63.05 10.13 23.40 -12.64%
EY 7.34 -4.80 1.59 9.87 4.27 14.49%
DY 2.38 1.97 0.00 2.49 1.43 13.57%
P/NAPS 2.53 2.40 2.00 2.14 5.54 -17.78%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/09/04 21/08/03 22/08/02 23/08/01 22/08/00 -
Price 3.14 3.52 2.98 4.78 9.50 -
P/RPS 1.00 2.22 1.85 1.19 2.44 -19.97%
P/EPS 11.49 -24.46 64.79 10.04 19.67 -12.56%
EY 8.70 -4.09 1.54 9.96 5.08 14.38%
DY 2.82 1.68 0.00 2.51 1.71 13.31%
P/NAPS 2.14 2.82 2.06 2.13 4.65 -17.62%

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