[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 57.6%
YoY- 62.87%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 7,148,682 6,877,340 6,387,779 6,447,453 6,203,782 5,565,880 5,056,564 25.93%
PBT 634,552 433,784 552,586 383,990 248,464 532,836 212,742 107.07%
Tax -191,262 -110,032 -162,997 -119,998 -80,958 -160,184 -67,129 100.84%
NP 443,290 323,752 389,589 263,992 167,506 372,652 145,613 109.90%
-
NP to SH 443,290 323,752 389,589 263,992 167,506 372,652 145,613 109.90%
-
Tax Rate 30.14% 25.37% 29.50% 31.25% 32.58% 30.06% 31.55% -
Total Cost 6,705,392 6,553,588 5,998,190 6,183,461 6,036,276 5,193,228 4,910,951 23.05%
-
Net Worth 2,042,513 1,951,450 1,873,406 1,731,827 1,615,590 1,660,085 1,570,433 19.13%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 149,088 - 49,692 - 99,115 - - -
Div Payout % 33.63% - 12.76% - 59.17% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 2,042,513 1,951,450 1,873,406 1,731,827 1,615,590 1,660,085 1,570,433 19.13%
NOSH 496,961 496,552 496,924 496,225 495,579 495,547 496,972 -0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.20% 4.71% 6.10% 4.09% 2.70% 6.70% 2.88% -
ROE 21.70% 16.59% 20.80% 15.24% 10.37% 22.45% 9.27% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,438.48 1,385.02 1,285.46 1,299.30 1,251.82 1,123.18 1,017.47 25.93%
EPS 89.20 65.20 78.40 53.20 33.80 75.20 29.30 109.91%
DPS 30.00 0.00 10.00 0.00 20.00 0.00 0.00 -
NAPS 4.11 3.93 3.77 3.49 3.26 3.35 3.16 19.13%
Adjusted Per Share Value based on latest NOSH - 496,700
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 719.58 692.27 642.99 648.99 624.47 560.26 508.99 25.93%
EPS 44.62 32.59 39.22 26.57 16.86 37.51 14.66 109.87%
DPS 15.01 0.00 5.00 0.00 9.98 0.00 0.00 -
NAPS 2.056 1.9643 1.8858 1.7432 1.6262 1.671 1.5808 19.13%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.84 1.89 1.46 1.43 1.75 2.02 2.09 -
P/RPS 0.13 0.14 0.11 0.11 0.14 0.18 0.21 -27.34%
P/EPS 2.06 2.90 1.86 2.69 5.18 2.69 7.13 -56.26%
EY 48.48 34.50 53.70 37.20 19.31 37.23 14.02 128.49%
DY 16.30 0.00 6.85 0.00 11.43 0.00 0.00 -
P/NAPS 0.45 0.48 0.39 0.41 0.54 0.60 0.66 -22.51%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 21/08/01 23/05/01 20/02/01 29/11/00 30/08/00 17/05/00 -
Price 2.06 2.04 1.50 1.50 1.60 1.93 2.14 -
P/RPS 0.14 0.15 0.12 0.12 0.13 0.17 0.21 -23.66%
P/EPS 2.31 3.13 1.91 2.82 4.73 2.57 7.30 -53.53%
EY 43.30 31.96 52.27 35.47 21.12 38.96 13.69 115.32%
DY 14.56 0.00 6.67 0.00 12.50 0.00 0.00 -
P/NAPS 0.50 0.52 0.40 0.43 0.49 0.58 0.68 -18.51%

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