Professional Documents
Culture Documents
ROE decomposition
Pretax income/sales
Sales/assets
Assets/equity
(1 - tax rate)
ROE
(1 - payout ratio)
Sustainable growth
Growth rate in sales
Income tax rate
Change in R/E
Change in Reserves
Net Income
% as R/E
% as Reserves
2001
3.69%
0.73
2.27
100.00%
6.14%
45.16%
2.77%
2002
2.23%
0.85
2.42
100.00%
4.56%
63.51%
2.89%
0.00%
24.41%
0.00%
-1.00
22.00
32.89
-3.04%
66.89%
Actual
2003
2004
1.56%
0.68%
0.74
1.12
2.39
2.56
100.00% 100.00%
2.76%
1.95%
100.00% -234.03%
2.76%
-4.56%
-12.45%
0.00%
64.12%
0.00%
2005
0.77%
1.30
2.37
100.00%
2.37%
-7.03%
-0.17%
Mean
2.49%
0.77
2.36
100.00%
4.49%
-6.48%
2.81%
2006
4.32%
1.19
2.56
100.00%
13.19%
55.27%
7.29%
2007
4.53%
1.20
3.30
100.00%
18.00%
55.27%
9.95%
2.82%
0.00%
4.37%
0.00%
4.00%
0.00%
4.00%
0.00%
4.00
-23.00
17.00
15.00
-16.00
-17.96
20.14
14.37
16.78
19.86% -160.06% 101.31%
74.48% -111.34% -107.03%
Mean
-47.75%
-19.25%
Pro Forma
2008
2009
4.73%
4.91%
1.22
1.23
2.38
3.02
100.00% 100.00%
13.66%
18.26%
55.27%
55.27%
7.55%
10.09%
4.00%
0.00%
4.00%
0.00%
2010
5.16%
1.25
2.19
100.00%
14.12%
55.27%
7.81%
4.00%
0.00%
2001
2002
Cash
4
Marketable Securities
(4)
A/R
139
Inventories
9
Advance, Deposits & Prepayments
(29)
Inter-company Loan (Unsecured)
Gross PP&E
44
A/D
37
Other Assets
New Funding (Plug) / Short Term Borrowing
140
Current maturities
A/P
11
Accr. expenses
(29)
Other Current Liabilities
10
Long-term debt
(15)
Common stock
Paid-In Capital In Excess of Par
Reserves (Tax Holiday & General)
22
R/E
(1)
2003
9
0
133
417
285
0
1144
249
0
674
0
23
59
4
250
480
0
226
23
2004
85
0
235
436
192
0
1228
288
0
891
0
19
55
6
179
480
0
210
0
Levels
2005
2006
60
53
2
2
64
203
317
330
284
398
0
0
1276
1292
330
375
0
0
496
949
0
78
20
25
60
92
1
9
389
311
480
480
0
0
192
209
17
54
2007
55
2
211
343
414
0
1356
423
0
987
78
25
96
9
233
480
0
18
95
2008
57
2
220
357
431
0
1420
472
0
1027
78
27
99
9
156
480
0
229
139
2009
60
2
229
371
448
0
1484
524
0
1068
78
28
103
10
78
480
0
18
187
2010
62
2
238
386
466
0
1548
577
0
1110
0
29
108
10
0
480
0
250
240
2003
(21)
(79)
37
14
80
38
(11)
5
7
(10)
(5)
15
4
2004
76
102
19
(93)
84
39
217
(4)
(4)
2
(71)
(16)
(23)
Changes
2005
2006
(25)
(7)
2
(0)
(171)
139
(119)
13
92
114
48
16
42
45
(395)
453
78
1
5
5
32
(5)
8
210
(78)
(18)
17
17
37
2007
2
0
8
13
16
64
47
38
1
4
0
(78)
(191)
41
2008
2
0
8
14
17
64
49
39
1
4
0
(78)
210
44
2009
2
0
9
14
17
64
52
41
1
4
0
(78)
(210)
48
2010
2
0
9
15
18
64
54
43
(78)
1
4
0
(78)
232
52
2003
20
38
2004
14
39
2005
17
42
2006
98
45
2007
107
47
2008
116
49
2009
125
52
2010
137
54
79
(37)
(14)
5
(10)
7
88
(102)
(19)
93
(4)
2
(4)
19
(2)
171
119
(92)
1
(5)
5
256
0
(139)
(13)
(114)
5
8
32
(79)
(0)
(8)
(13)
(16)
1
0
4
122
(0)
(8)
(14)
(17)
1
0
4
132
(0)
(9)
(14)
(17)
1
0
4
142
(0)
(9)
(15)
(18)
1
0
4
154
(44)
(44)
(80)
(80)
(84)
(84)
(48)
(48)
(16)
(16)
(64)
(64)
(64)
(64)
(64)
(64)
(64)
(64)
140
(15)
22
(34)
113
(11)
(5)
15
(16)
(17)
217
(71)
(16)
(37)
93
(395)
210
(18)
0
(203)
453
(78)
78
17
(61)
409
38
(78)
(191)
(66)
(296)
39
(78)
210
(72)
100
41
(78)
(210)
(77)
(324)
43
(78)
(78)
232
(85)
34
16
(9)
28
315
(239)
168
(247)
124
Check
12
12
(48)
30
322
(241)
166
(249)
122
FORECAST ASSUMPTIONS
2006
4.00%
2007
4.00%
2008
4.00%
2009
4.00%
2010
4.00%
317
3.) Sales
Previous year's inventory/sales
Inventory balance
2267
14.54%
330
2358
14.54%
343
2452
14.54%
357
2550
14.54%
371
2652
14.54%
386
84.63%
8.013%
0.000%
0.089%
0.000%
84.63%
8.013%
0.000%
0.089%
0.000%
84.63%
8.013%
0.000%
0.089%
0.000%
84.63%
8.013%
0.000%
0.089%
0.000%
84.63%
8.013%
0.000%
0.089%
0.000%
2.34%
8.97%
1.08%
4.05%
0.09%
17.56%
0.00%
0.38%
41.87%
-
2.34%
8.97%
1.08%
4.05%
0.09%
17.56%
0.00%
0.38%
41.87%
-
2.34%
8.97%
1.08%
4.05%
0.09%
17.56%
0.00%
0.38%
41.87%
2.34%
8.97%
1.08%
4.05%
0.09%
17.56%
0.00%
0.38%
41.87%
2.34%
8.97%
1.08%
4.05%
0.09%
17.56%
0.00%
0.38%
41.87%
2001
1020
0
1020
2002
1020
44
1064
2003
1064
80
1144
2004
1144
84
1228
2005
1228
48
1276
2006
1228
64
1292
2007
1292
64
1356
2008
1356
64
1420
2009
1420
64
1484
2010
1484
64
1548
3.45%
37
0.00
37
3.34%
38
0.00
38
3.16%
39
0.00
39
3.31%
42
0.00
42
3.40%
45.26
0.00
45
330
375
3.40%
47.35
0.00
47
375
423
3.40%
49.43
0.00
49
423
472
3.40%
51.52
0.00
52
472
524
3.40%
53.61
0.00
54
524
577
389
78
311
311
78
233
233
78
156
156
78
78
78
78
0
389.00
5.50%
21.40
311.20
5.50%
17.12
233.40
5.50%
12.84
155.60
5.50%
8.56
38.90
5.50%
2.14
44.73%
43.86
44.73%
47.78
44.73%
51.83
44.73%
56.00
44.73%
61.25
139
125
(56)
(21)
187
187
137
(61)
(23)
240
9.) Total debt without new financing (Assuming LT Loan to be repaid in 5 years)
Current maturity
Long-term portion
2001
57
878
6.49%
2002
53
932
5.71%
2003
46
997
4.62%
2004
32
978
3.27%
2005
33
443
7.41%
54.84%
36.49%
0.00% 334.03%
107.03%
17
98
(44)
(17)
54
54
107
(48)
(18)
95
95
116
(52)
(20)
139
949.15
987.12
1,026.60
1,067.67
1,110.38
474.58
5.50%
26.10
0.00%
26.10
-
493.56
5.50%
27.15
0.00%
27.15
-
513.30
5.50%
28.23
0.00%
28.23
-
533.83
5.50%
29.36
0.00%
29.36
-
555.19
5.50%
30.54
0.00%
30.54
-
0.00%
0.00%
0.00%
0.00%
0.00%
#
Actual and Pro Forma Statements
INCOME STATEMENT
Net sales
Cost of sales
Gross profit
SG&A
Depreciation
Net interest expense
Allocation to WPPF
Other Income
Pretax income
Income taxes
Net income
Dividends
2001
1185.85
991.26
194.59
53.80
37.92
56.92
2.19
0.00
43.76
0.00
43.76
2002
1475.37
1283.58
191.79
67.37
36.68
53.21
1.64
0.00
32.89
0.00
32.89
Actual
2003
1291.67
1105.54
186.13
80.73
38.21
46.05
1.00
0.00
20.14
0.00
20.14
2004
2119.88
1789.22
330.66
244.74
38.85
31.99
0.71
0.00
14.37
0.00
14.37
2005
2179.67
1799.98
379.69
286.98
42.28
32.81
0.84
0.00
16.78
0.00
16.78
2006
2266.86
1918.50
348.35
181.64
45.26
21.40
2.02
0.00
98.04
0.00
98.04
2007
2357.53
1995.24
362.29
188.91
47.35
17.12
2.10
0.00
106.82
0.00
106.82
Pro Forma
2008
2451.83
2075.05
376.78
196.46
49.43
12.84
2.18
0.00
115.87
0.00
115.87
2009
2549.91
2158.05
391.85
204.32
51.52
8.56
2.27
0.00
125.18
0.00
125.18
2010
2651.90
2244.38
407.53
212.49
53.61
2.14
2.36
0.00
136.92
0.00
136.92
24.00
12.00
0.00
48.00
17.96
43.86
47.78
51.83
56.00
61.25
BALANCE SHEET
2001
2002
Actual
2003
2004
2005
2006
2007
Assets
Cash
M S/Share issue expense
A/R
Inventories
Advance, Deposits & Prepayments
Inter-company Loan (Unsecured)
Current assets
Gross PP&E
A/D
Net PP&E
Other Assets
Total assets
26.00
4.00
73.00
371.00
300.00
0.00
774.00
1020.00
174.00
846.00
0.00
1620.00
30.00
0.00
212.00
380.00
271.00
0.00
893.00
1064.00
211.00
853.00
0.00
1746.00
9.00
0.00
133.00
417.00
285.00
0.00
844.00
1144.00
249.00
895.00
0.00
1739.00
85.00
0.00
235.00
436.00
192.00
0.00
948.00
1228.00
288.00
940.00
0.00
1888.00
60.00
2.00
64.00
317.00
284.00
0.00
727.00
1276.00
330.00
946.00
0.00
1673.00
52.98
1.95
203.31
329.68
398.14
0.00
986.05
1292.00
375.26
916.74
0.00
1902.79
55.10
2.02
211.44
342.87
414.07
0.00
1025.49
1356.00
422.61
933.39
0.00
1958.88
57.30
2.10
219.90
356.58
430.63
0.00
1066.51
1420.00
472.04
947.96
0.00
2014.47
59.59
2.19
228.69
370.85
447.85
0.00
1109.17
1484.00
523.56
960.44
0.00
2069.61
61.98
2.28
237.84
385.68
465.77
0.00
1153.54
1548.00
577.17
970.83
0.00
2124.37
545.00
0.00
7.00
81.00
4.00
637.00
270.00
907.00
24.00
480.00
0.00
189.00
20.00
713.00
1620.00
685.00
0.00
18.00
52.00
14.00
769.00
255.00
1024.00
12.00
480.00
0.00
211.00
19.00
722.00
1746.00
674.00
0.00
23.00
59.00
4.00
760.00
250.00
1010.00
0.00
480.00
0.00
226.00
23.00
729.00
1739.00
891.00
0.00
19.00
55.00
6.00
971.00
179.00
1150.00
48.00
480.00
0.00
210.00
0.00
738.00
1888.00
496.00
0.00
20.00
60.00
1.00
577.00
389.00
966.00
17.96
480.00
0.00
192.04
17.00
707.00
1673.00
949.15
77.80
24.50
91.90
8.73
848.37
311.20
1159.57
43.86
480.00
0.00
208.79
54.43
743.22
1902.79
987.12
77.80
25.48
95.57
9.08
1132.02
233.40
1365.42
47.78
480.00
0.00
18.25
95.21
593.46
1958.88
1026.60
77.80
26.50
99.40
9.44
1010.83
155.60
1166.43
51.83
480.00
0.00
228.60
139.44
848.04
2014.47
1067.67
77.80
27.56
103.37
9.82
1306.32
77.80
1384.12
56.00
480.00
0.00
18.25
187.23
685.49
2069.61
1110.38
0.00
28.67
107.51
10.21
1154.87
0.00
1154.87
61.25
480.00
0.00
249.99
239.51
969.50
2124.37
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
Check
Pro Forma
2008
2009
2010
Net sales
Cost of sales
Gross profit
SG&A
Depreciation
Net interest expense
Allocation to WPPF
Other Income
Pretax income
Income taxes
Net income
2001
100.00%
83.59%
16.41%
4.54%
3.20%
4.80%
0.18%
0.00%
3.69%
0.00%
3.69%
2002
100.00%
87.00%
13.00%
4.57%
2.49%
3.61%
0.11%
0.00%
2.23%
0.00%
2.23%
Actual
2003
2004
100.00% 100.00%
85.59%
84.40%
14.41%
15.60%
6.25%
11.54%
2.96%
1.83%
3.57%
1.51%
0.08%
0.03%
0.00%
0.00%
1.56%
0.68%
0.00%
0.00%
1.56%
0.68%
2005
100.00%
82.58%
17.42%
13.17%
1.94%
1.51%
0.04%
0.00%
0.77%
0.00%
0.77%
2002
Actual
2003
2004
2005
Mean
100.00%
84.63%
15.37%
8.01%
2.48%
3.00%
0.09%
0.00%
1.79%
0.00%
1.79%
Pro Forma
2008
2009
100.00% 100.00%
84.63%
84.63%
15.37%
15.37%
8.01%
8.01%
2.02%
2.02%
0.52%
0.34%
0.09%
0.09%
0.00%
0.00%
4.73%
4.91%
0.00%
0.00%
4.73%
4.91%
2006
100.00%
84.63%
15.37%
8.01%
2.00%
0.94%
0.09%
0.00%
4.32%
0.00%
4.32%
2007
100.00%
84.63%
15.37%
8.01%
2.01%
0.73%
0.09%
0.00%
4.53%
0.00%
4.53%
2006
2007
Pro Forma
2008
2010
100.00%
84.63%
15.37%
8.01%
2.02%
0.08%
0.09%
0.00%
5.16%
0.00%
5.16%
2010
Assets
Cash
MS/Share issue expense
A/R
Inventories
Advance, Deposits & Prepayments
Inter-company Loan (Unsecured)
Current assets
Gross PP&E
A/D
Net PP&E
Other Assets
Total assets
2001
Mean
1.60%
0.25%
4.51%
22.90%
18.52%
0.00%
47.78%
62.96%
10.74%
52.22%
0.00%
100.00%
1.72%
0.00%
12.14%
21.76%
15.52%
0.00%
51.15%
60.94%
12.08%
48.85%
0.00%
100.00%
0.52%
0.00%
7.65%
23.98%
16.39%
0.00%
48.53%
65.78%
14.32%
51.47%
0.00%
100.00%
4.50%
0.00%
12.45%
23.09%
10.17%
0.00%
50.21%
65.04%
15.25%
49.79%
0.00%
100.00%
3.59%
0.12%
3.83%
18.95%
16.98%
0.00%
43.45%
76.27%
19.73%
56.55%
0.00%
100.00%
2.39%
0.07%
8.11%
22.14%
15.51%
0.00%
48.22%
66.20%
14.42%
51.78%
0.00%
100.00%
2.78%
0.10%
10.68%
17.33%
20.92%
0.00%
51.82%
67.90%
19.72%
48.18%
0.00%
100.00%
2.81%
0.10%
10.79%
17.50%
21.14%
0.00%
52.35%
69.22%
21.57%
47.65%
0.00%
100.00%
2.84%
0.10%
10.92%
17.70%
21.38%
0.00%
52.94%
70.49%
23.43%
47.06%
0.00%
100.00%
2.88%
0.11%
11.05%
17.92%
21.64%
0.00%
53.59%
71.70%
25.30%
46.41%
0.00%
100.00%
2.92%
0.11%
11.20%
18.15%
21.92%
0.00%
54.30%
72.87%
27.17%
45.70%
0.00%
100.00%
33.64%
0.00%
0.43%
5.00%
0.25%
39.32%
16.67%
55.99%
29.63%
1.23%
44.01%
100.00%
39.23%
0.00%
1.03%
2.98%
0.80%
44.04%
14.60%
58.65%
27.49%
1.09%
41.35%
100.00%
38.76%
0.00%
1.32%
3.39%
0.23%
43.70%
14.38%
58.08%
27.60%
1.32%
41.92%
100.00%
47.19%
0.00%
1.01%
2.91%
0.32%
51.43%
9.48%
60.91%
25.42%
0.00%
39.09%
100.00%
29.65%
0.00%
1.20%
3.59%
0.06%
34.49%
23.25%
57.74%
28.69%
1.02%
42.26%
100.00%
37.69%
0.00%
1.00%
3.57%
0.33%
42.60%
15.68%
58.27%
27.77%
0.93%
41.73%
100.00%
49.88%
4.09%
1.29%
4.83%
0.46%
44.59%
16.35%
60.94%
25.23%
2.86%
39.06%
100.00%
50.39%
3.97%
1.30%
4.88%
0.46%
57.79%
11.91%
69.70%
24.50%
4.86%
30.30%
100.00%
50.96%
3.86%
1.32%
4.93%
0.47%
50.18%
7.72%
57.90%
23.83%
6.92%
42.10%
100.00%
51.59%
3.76%
1.33%
4.99%
0.47%
63.12%
3.76%
66.88%
23.19%
9.05%
33.12%
100.00%
52.27%
0.00%
1.35%
5.06%
0.48%
54.36%
0.00%
54.36%
22.59%
11.27%
45.64%
100.00%
2002
Actual
2003
2004
2005
Mean
Pro Forma
2006
2007
2008
2009
2010
2.19%
0.34%
6.16%
31.29%
25.30%
0.00%
65.27%
86.01%
14.67%
71.34%
0.00%
136.61%
2.03%
0.00%
14.37%
25.76%
18.37%
0.00%
60.53%
72.12%
14.30%
57.82%
0.00%
118.34%
0.70%
0.00%
10.30%
32.28%
22.06%
0.00%
65.34%
88.57%
19.28%
69.29%
0.00%
134.63%
4.01%
0.00%
11.09%
20.57%
9.06%
0.00%
44.72%
57.93%
13.59%
44.34%
0.00%
89.06%
2.75%
0.09%
2.94%
14.54%
13.03%
0.00%
33.35%
58.54%
15.14%
43.40%
0.00%
76.75%
2.34%
0.09%
8.97%
24.89%
17.56%
0.00%
53.84%
72.63%
15.40%
57.24%
0.00%
111.08%
2.34%
0.09%
8.97%
14.54%
17.56%
0.00%
43.50%
57.00%
16.55%
40.44%
0.00%
83.94%
2.34%
0.09%
8.97%
14.54%
17.56%
0.00%
43.50%
57.52%
17.93%
39.59%
0.00%
83.09%
2.34%
0.09%
8.97%
14.54%
17.56%
0.00%
43.50%
57.92%
19.25%
38.66%
0.00%
82.16%
2.34%
0.09%
8.97%
14.54%
17.56%
0.00%
43.50%
58.20%
20.53%
37.67%
0.00%
81.16%
2.34%
0.09%
8.97%
14.54%
17.56%
0.00%
43.50%
58.37%
21.76%
36.61%
0.00%
80.11%
46.43%
0.00%
1.22%
3.52%
0.95%
52.12%
17.28%
69.41%
32.53%
0.00%
14.30%
1.29%
48.94%
118.34%
52.18%
0.00%
1.78%
4.57%
0.31%
58.84%
19.35%
78.19%
37.16%
0.00%
17.50%
1.78%
56.44%
134.63%
42.03%
0.00%
0.90%
2.59%
0.28%
45.80%
8.44%
54.25%
22.64%
0.00%
9.91%
0.00%
34.81%
89.06%
22.76%
0.00%
0.92%
2.75%
0.05%
26.47%
17.85%
44.32%
22.02%
0.00%
8.81%
0.78%
32.44%
76.75%
41.87%
0.00%
1.08%
4.05%
0.38%
47.39%
17.14%
64.53%
30.97%
0.00%
13.29%
1.11%
46.55%
111.08%
41.87%
3.43%
1.08%
4.05%
0.38%
37.42%
13.73%
51.15%
21.17%
0.00%
9.21%
2.40%
32.79%
83.94%
41.87%
3.30%
1.08%
4.05%
0.38%
48.02%
9.90%
57.92%
20.36%
0.00%
0.77%
4.04%
25.17%
83.09%
41.87%
3.17%
1.08%
4.05%
0.38%
41.23%
6.35%
47.57%
19.58%
0.00%
9.32%
5.69%
34.59%
82.16%
41.87%
3.05%
1.08%
4.05%
0.38%
51.23%
3.05%
54.28%
18.82%
0.00%
0.72%
7.34%
26.88%
81.16%
41.87%
0.00%
1.08%
4.05%
0.38%
43.55%
0.00%
43.55%
18.10%
0.00%
9.43%
9.03%
36.56%
80.11%
(Taka in Million)
INCOME STATEMENT
Sales Revenue
Less: Cost of Goods Sold
Gross Profits
Less: Operating Expenses:
Selling Expense
General / Admin. Exp.
Lease Expense
Depreciation Expense
Total Operating Expenses
Operating Profits
Less: Interest Expense
Less: Allocation for WPPF
Add: Other Income
Net Profits Before Taxes
Less: Taxes
Net Profit After Taxes
Less: Pref. Stock Divds.
Earnings Available for Common
Stockholders
BALANCE SHEET
Current Assets:
Cash
MS/Share issue expense
Accounts Receivable
Inventories
Advance, Deposits & Prepayments
Inter-company Loan (Unsecured)
Total Current Assets
Gross Fixed Assets (at cost):
Land & Buildings
Machinery and Equipment
Furniture & Fixtures
Vehicles
Other (Inc. Fin. Leases)
2001
1,185.85
991.26
194.59
2002
1,475.37
1,283.58
191.79
2003
1,291.67
1,105.54
186.13
2004
2,119.88
1,789.22
330.66
2005
2,179.67
1,799.98
379.69
27.33
25.16
1.31
37.92
91.72
102.87
56.92
2.19
0.00
43.76
0.00
43.76
0.00
43.76
35.57
30.01
1.79
36.68
104.05
87.74
53.21
1.64
0.00
32.89
0.00
32.89
0.00
32.89
34.77
30.31
15.65
38.21
118.94
67.19
46.05
1.00
0.00
20.14
0.00
20.14
0.00
20.14
108.37
101.71
34.66
38.85
283.59
47.07
31.99
0.71
0.00
14.37
0.00
14.37
0.00
14.37
125.35
129.52
32.11
42.28
329.26
50.43
32.81
0.84
0.00
16.78
0.00
16.78
0.00
16.78
26.00
4.00
73.00
371.00
300.00
0.00
774.00
30.00
0.00
212.00
380.00
271.00
0.00
893.00
9.00
0.00
133.00
417.00
285.00
0.00
844.00
85.00
0.00
235.00
436.00
192.00
0.00
948.00
60.00
2.00
64.00
317.00
284.00
0.00
727.00
395.00
614.00
6.00
5.00
0.00
426.00
626.00
7.00
5.00
0.00
445.00
686.00
8.00
5.00
0.00
448.00
696.00
9.00
5.00
70.00
472.00
719.00
10.00
5.00
70.00
Current Ratio
Quick Ratio
Cash Ratio
Inventory Turnover
Receivables Turnover
Payable Turnover
Avg. Inventory Processing Period
Avg. Receivable Collection Period
Avg. Payable Collection Period
Cash Conversion Cycle
Fixed Asset Turnover
Total Asset Turnover
Debt Ratio
Debt-to-Equity
Times Interest Earned
Gross Profit Margin
Operating Profit Margin
Net Profit Margin
Return on Total Assets (ROA)
Return on Equity (ROE)
1,020.00
174.00
846.00
0.00
1,620.00
1,064.00
211.00
853.00
0.00
1,746.00
1,144.00
249.00
895.00
0.00
1,739.00
1,228.00
288.00
940.00
0.00
1,888.00
1,276.00
330.00
946.00
0.00
1,673.00
2001
7.00
545.00
81.00
0.00
4.00
637.00
270.00
907.00
24.00
480.00
0.00
189.00
20.00
713.00
1,620.00
0.00
4.80
104.75
2002
18.00
685.00
52.00
0.00
14.00
769.00
255.00
1,024.00
12.00
480.00
0.00
211.00
19.00
722.00
1,746.00
0.00
4.80
82.00
2003
23.00
674.00
59.00
0.00
4.00
760.00
250.00
1,010.00
0.00
480.00
0.00
226.00
23.00
729.00
1,739.00
0.00
4.80
67.00
2004
19.00
891.00
55.00
0.00
6.00
971.00
179.00
1,150.00
48.00
480.00
0.00
210.00
0.00
738.00
1,888.00
0.00
4.80
67.00
2005
20.00
496.00
60.00
0.00
1.00
577.00
389.00
966.00
17.96
480.00
0.00
192.04
17.00
707.00
1,673.00
0.00
4.80
(million)
72.00
2001
1.22
0.63
0.03
2002
1.16
0.67
0.03
2003
1.11
0.56
0.01
2004
0.98
0.53
0.07
2005
1.26
0.71
0.06
2.67
16.24
141.61
135
22
3
154
1.40
0.73
3.38
6.96
71.31
107
52
5
153
1.73
0.85
2.65
9.71
48.07
136
37
7
165
1.44
0.74
4.10
9.02
94.17
88
40
4
124
2.26
1.12
5.68
34.06
90.00
63
11
4
70
2.30
1.30
0.56
0.38
1.81
0.59
0.35
1.65
0.58
0.34
1.46
0.61
0.24
1.47
0.58
0.55
1.54
16.41%
8.67%
3.69%
13.00%
5.95%
2.23%
14.41%
5.20%
1.56%
15.60%
2.22%
0.68%
17.42%
2.31%
0.77%
2.70%
6.14%
1.88%
4.56%
1.16%
2.76%
0.76%
1.95%
1.00%
2.37%
9.12
6.85
4.20
2.99
3.50
Price/Earnings Ratio
11.49
11.97
15.97
22.38
20.60
DUPONT ANALYSIS
Net Profit AT/Sales
Sales/Total Assets
ROA
Net Profit AT/Total Assets
Total Assets/Stockhldrs. Equity
ROE
3.69%
73.20%
2.70%
2.70%
227.21%
6.14%
2.23%
84.50%
1.88%
1.88%
241.83%
4.56%
1.56%
74.28%
1.16%
1.16%
238.55%
2.76%
0.68%
112.28%
0.76%
0.76%
255.83%
1.95%
0.77%
130.29%
1.00%
1.00%
236.63%
2.37%
3.51%
100.00%
3.05%
100.00%
2.65%
100.00%
1.69%
100.00%
1.96%
100.00%