[PETDAG] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 272.94%
YoY- -51.79%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 8,720,164 8,970,494 8,851,201 9,034,462 9,137,820 7,343,438 7,233,157 13.31%
PBT 1,252,864 230,715 355,450 316,152 97,072 656,071 785,698 36.60%
Tax -369,128 -81,614 -110,401 -102,430 -39,764 -196,293 -233,490 35.82%
NP 883,736 149,101 245,049 213,722 57,308 459,778 552,208 36.93%
-
NP to SH 883,736 149,101 245,049 213,722 57,308 459,778 552,208 36.93%
-
Tax Rate 29.46% 35.37% 31.06% 32.40% 40.96% 29.92% 29.72% -
Total Cost 7,836,428 8,821,393 8,606,152 8,820,740 9,080,512 6,883,660 6,680,949 11.25%
-
Net Worth 2,462,545 2,246,455 2,299,821 2,296,268 2,277,498 2,189,655 2,229,688 6.86%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 149,100 132,459 198,811 - 198,608 - -
Div Payout % - 100.00% 54.05% 93.02% - 43.20% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,462,545 2,246,455 2,299,821 2,296,268 2,277,498 2,189,655 2,229,688 6.86%
NOSH 496,480 497,003 496,721 497,027 494,034 496,520 496,589 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.13% 1.66% 2.77% 2.37% 0.63% 6.26% 7.63% -
ROE 35.89% 6.64% 10.66% 9.31% 2.52% 21.00% 24.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,756.39 1,804.92 1,781.92 1,817.70 1,849.63 1,478.98 1,456.57 13.32%
EPS 178.00 30.00 49.33 43.00 11.60 92.60 111.20 36.95%
DPS 0.00 30.00 26.67 40.00 0.00 40.00 0.00 -
NAPS 4.96 4.52 4.63 4.62 4.61 4.41 4.49 6.88%
Adjusted Per Share Value based on latest NOSH - 497,494
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 877.76 902.96 890.95 909.40 919.80 739.18 728.08 13.31%
EPS 88.96 15.01 24.67 21.51 5.77 46.28 55.58 36.94%
DPS 0.00 15.01 13.33 20.01 0.00 19.99 0.00 -
NAPS 2.4788 2.2613 2.315 2.3114 2.2925 2.2041 2.2444 6.86%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.08 2.83 2.60 2.67 2.85 2.85 2.11 -
P/RPS 0.18 0.16 0.15 0.15 0.15 0.19 0.14 18.29%
P/EPS 1.73 9.43 5.27 6.21 24.57 3.08 1.90 -6.07%
EY 57.79 10.60 18.97 16.10 4.07 32.49 52.70 6.35%
DY 0.00 10.60 10.26 14.98 0.00 14.04 0.00 -
P/NAPS 0.62 0.63 0.56 0.58 0.62 0.65 0.47 20.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 24/02/03 28/11/02 20/08/02 23/05/02 28/02/02 -
Price 3.33 3.08 2.70 2.70 2.92 2.88 2.18 -
P/RPS 0.19 0.17 0.15 0.15 0.16 0.19 0.15 17.11%
P/EPS 1.87 10.27 5.47 6.28 25.17 3.11 1.96 -3.09%
EY 53.45 9.74 18.27 15.93 3.97 32.15 51.01 3.17%
DY 0.00 9.74 9.88 14.81 0.00 13.89 0.00 -
P/NAPS 0.67 0.68 0.58 0.58 0.63 0.65 0.49 23.26%

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