[PETDAG] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	18,956,252	16,567,916	16,379,361	16,078,890	15,520,356	12,451,079	12,243,693	33.93%
YoY %	14.42%	1.15%	1.87%	3.60%	24.65%	1.69%	-	-
Horiz. %	154.82%	135.32%	133.78%	131.32%	126.76%	101.69%	100.00%	-
PBT	919,540	724,670	823,281	341,756	776,832	330,120	480,968	54.22%
YoY %	26.89%	-11.98%	140.90%	-56.01%	135.32%	-31.36%	-	-
Horiz. %	191.19%	150.67%	171.17%	71.06%	161.51%	68.64%	100.00%	-
Tax	-285,728	-213,500	-236,553	-89,958	-214,324	-119,389	-143,014	58.83%
YoY %	-33.83%	9.75%	-162.96%	58.03%	-79.52%	16.52%	-	-
Horiz. %	199.79%	149.29%	165.41%	62.90%	149.86%	83.48%	100.00%	-
NP	633,812	511,170	586,728	251,798	562,508	210,731	337,953	52.25%
YoY %	23.99%	-12.88%	133.02%	-55.24%	166.93%	-37.64%	-	-
Horiz. %	187.54%	151.25%	173.61%	74.51%	166.45%	62.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	630,088	504,722	580,722	244,396	556,040	210,731	337,953	51.65%
YoY %	24.84%	-13.09%	137.62%	-56.05%	163.86%	-37.64%	-	-
Horiz. %	186.44%	149.35%	171.84%	72.32%	164.53%	62.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.07%	29.46%	28.73%	26.32%	27.59%	36.17%	29.73%	-
YoY %	5.47%	2.54%	9.16%	-4.60%	-23.72%	21.66%	-	-
Horiz. %	104.51%	99.09%	96.64%	88.53%	92.80%	121.66%	100.00%	-
Total Cost	18,322,440	16,056,746	15,792,633	15,827,092	14,957,848	12,240,348	11,905,740	33.40%
YoY %	14.11%	1.67%	-0.22%	5.81%	22.20%	2.81%	-	-
Horiz. %	153.90%	134.87%	132.65%	132.94%	125.64%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,170,254	3,031,807	3,022,514	2,664,358	2,756,506	2,614,257	2,658,897	12.47%
YoY %	4.57%	0.31%	13.44%	-3.34%	5.44%	-1.68%	-	-
Horiz. %	119.23%	114.02%	113.68%	100.21%	103.67%	98.32%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	-	198,807	66,283	99,046	-	149,102	66,265	-
YoY %	-	199.94%	-33.08%	0.00%	-	125.01%	-	-
Horiz. %	-	300.02%	100.03%	149.47%	-	225.01%	100.00%	-
Div Payout %	-	39.39%	11.41%	40.53%	-	70.75%	19.61%	-
YoY %	-	245.22%	-71.85%	0.00%	-	260.79%	-	-
Horiz. %	-	200.87%	58.18%	206.68%	-	360.79%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	3,170,254	3,031,807	3,022,514	2,664,358	2,756,506	2,614,257	2,658,897	12.47%
YoY %	4.57%	0.31%	13.44%	-3.34%	5.44%	-1.68%	-	-
Horiz. %	119.23%	114.02%	113.68%	100.21%	103.67%	98.32%	100.00%	-
NOSH	990,704	994,035	994,248	990,467	995,128	994,014	496,990	58.59%
YoY %	-0.34%	-0.02%	0.38%	-0.47%	0.11%	100.01%	-	-
Horiz. %	199.34%	200.01%	200.05%	199.29%	200.23%	200.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.34%	3.09%	3.58%	1.57%	3.62%	1.69%	2.76%	-
YoY %	8.09%	-13.69%	128.03%	-56.63%	114.20%	-38.77%	-	-
Horiz. %	121.01%	111.96%	129.71%	56.88%	131.16%	61.23%	100.00%	-
ROE	19.88%	16.65%	19.21%	9.17%	20.17%	8.06%	12.71%	-
YoY %	19.40%	-13.33%	109.49%	-54.54%	150.25%	-36.59%	-	-
Horiz. %	156.41%	131.00%	151.14%	72.15%	158.69%	63.41%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	1,913.41	1,666.73	1,647.41	1,623.36	1,559.63	1,252.61	2,463.57	-15.54%
YoY %	14.80%	1.17%	1.48%	4.09%	24.51%	-49.15%	-	-
Horiz. %	77.67%	67.66%	66.87%	65.89%	63.31%	50.85%	100.00%	-
EPS	63.60	50.80	58.40	24.60	56.00	21.20	68.00	-4.37%
YoY %	25.20%	-13.01%	137.40%	-56.07%	164.15%	-68.82%	-	-
Horiz. %	93.53%	74.71%	85.88%	36.18%	82.35%	31.18%	100.00%	-
DPS	0.00	20.00	6.67	10.00	0.00	15.00	13.33	-
YoY %	0.00%	199.85%	-33.30%	0.00%	0.00%	12.53%	-	-
Horiz. %	0.00%	150.04%	50.04%	75.02%	0.00%	112.53%	100.00%	-
NAPS	3.20	3.05	3.04	2.69	2.77	2.63	5.35	-29.07%
YoY %	4.92%	0.33%	13.01%	-2.89%	5.32%	-50.84%	-	-
Horiz. %	59.81%	57.01%	56.82%	50.28%	51.78%	49.16%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 970,588
RPS	1,908.12	1,667.71	1,648.73	1,618.48	1,562.26	1,253.31	1,232.44	33.93%
YoY %	14.42%	1.15%	1.87%	3.60%	24.65%	1.69%	-	-
Horiz. %	154.82%	135.32%	133.78%	131.32%	126.76%	101.69%	100.00%	-
EPS	63.42	50.80	58.45	24.60	55.97	21.21	34.02	51.64%
YoY %	24.84%	-13.09%	137.60%	-56.05%	163.88%	-37.65%	-	-
Horiz. %	186.42%	149.32%	171.81%	72.31%	164.52%	62.35%	100.00%	-
DPS	0.00	20.01	6.67	9.97	0.00	15.01	6.67	-
YoY %	0.00%	200.00%	-33.10%	0.00%	0.00%	125.04%	-	-
Horiz. %	0.00%	300.00%	100.00%	149.48%	0.00%	225.04%	100.00%	-
NAPS	3.1911	3.0518	3.0424	2.6819	2.7747	2.6315	2.6764	12.47%
YoY %	4.56%	0.31%	13.44%	-3.34%	5.44%	-1.68%	-	-
Horiz. %	119.23%	114.03%	113.68%	100.21%	103.67%	98.32%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	4.08	4.06	3.96	3.98	4.16	4.02	3.70	-
P/RPS	0.21	0.24	0.24	0.25	0.27	0.32	0.15	25.22%
YoY %	-12.50%	0.00%	-4.00%	-7.41%	-15.62%	113.33%	-	-
Horiz. %	140.00%	160.00%	160.00%	166.67%	180.00%	213.33%	100.00%	-
P/EPS	6.42	8.00	6.78	16.13	7.45	18.96	5.44	11.70%
YoY %	-19.75%	17.99%	-57.97%	116.51%	-60.71%	248.53%	-	-
Horiz. %	118.01%	147.06%	124.63%	296.51%	136.95%	348.53%	100.00%	-
EY	15.59	12.51	14.75	6.20	13.43	5.27	18.38	-10.42%
YoY %	24.62%	-15.19%	137.90%	-53.83%	154.84%	-71.33%	-	-
Horiz. %	84.82%	68.06%	80.25%	33.73%	73.07%	28.67%	100.00%	-
DY	0.00	4.93	1.68	2.51	0.00	3.73	3.60	-
YoY %	0.00%	193.45%	-33.07%	0.00%	0.00%	3.61%	-	-
Horiz. %	0.00%	136.94%	46.67%	69.72%	0.00%	103.61%	100.00%	-
P/NAPS	1.28	1.33	1.30	1.48	1.50	1.53	0.69	51.14%
YoY %	-3.76%	2.31%	-12.16%	-1.33%	-1.96%	121.74%	-	-
Horiz. %	185.51%	192.75%	188.41%	214.49%	217.39%	221.74%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	25/05/06	27/02/06	23/11/05	30/08/05	31/05/05	24/02/05	-
Price	4.12	4.00	4.08	3.88	3.74	4.18	3.94	-
P/RPS	0.22	0.24	0.25	0.24	0.24	0.33	0.16	23.72%
YoY %	-8.33%	-4.00%	4.17%	0.00%	-27.27%	106.25%	-	-
Horiz. %	137.50%	150.00%	156.25%	150.00%	150.00%	206.25%	100.00%	-
P/EPS	6.48	7.88	6.99	15.72	6.69	19.72	5.79	7.81%
YoY %	-17.77%	12.73%	-55.53%	134.98%	-66.08%	240.59%	-	-
Horiz. %	111.92%	136.10%	120.73%	271.50%	115.54%	340.59%	100.00%	-
EY	15.44	12.69	14.32	6.36	14.94	5.07	17.26	-7.17%
YoY %	21.67%	-11.38%	125.16%	-57.43%	194.67%	-70.63%	-	-
Horiz. %	89.46%	73.52%	82.97%	36.85%	86.56%	29.37%	100.00%	-
DY	0.00	5.00	1.63	2.58	0.00	3.59	3.38	-
YoY %	0.00%	206.75%	-36.82%	0.00%	0.00%	6.21%	-	-
Horiz. %	0.00%	147.93%	48.22%	76.33%	0.00%	106.21%	100.00%	-
P/NAPS	1.29	1.31	1.34	1.44	1.35	1.59	0.74	44.99%
YoY %	-1.53%	-2.24%	-6.94%	6.67%	-15.09%	114.86%	-	-
Horiz. %	174.32%	177.03%	181.08%	194.59%	182.43%	214.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos