[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 23.37%
YoY- 155.06%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,831,887 9,830,365 7,187,048 4,627,255 2,180,041 8,970,494 6,638,401 -43.36%
PBT 80,812 555,189 482,463 397,683 313,216 230,715 266,588 -54.90%
Tax -29,771 -173,991 -151,577 -125,123 -92,282 -81,614 -82,801 -49.46%
NP 51,041 381,198 330,886 272,560 220,934 149,101 183,787 -57.46%
-
NP to SH 51,041 381,198 330,886 272,560 220,934 149,101 183,787 -57.46%
-
Tax Rate 36.84% 31.34% 31.42% 31.46% 29.46% 35.37% 31.06% -
Total Cost 2,780,846 9,449,167 6,856,162 4,354,695 1,959,107 8,821,393 6,454,614 -42.98%
-
Net Worth 2,557,005 2,509,843 2,469,224 2,482,331 2,462,545 2,246,455 2,299,821 7.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 198,799 99,365 99,293 - 149,100 99,344 -
Div Payout % - 52.15% 30.03% 36.43% - 100.00% 54.05% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,557,005 2,509,843 2,469,224 2,482,331 2,462,545 2,246,455 2,299,821 7.32%
NOSH 495,543 496,998 496,825 496,466 496,480 497,003 496,721 -0.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.80% 3.88% 4.60% 5.89% 10.13% 1.66% 2.77% -
ROE 2.00% 15.19% 13.40% 10.98% 8.97% 6.64% 7.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 571.47 1,977.95 1,446.59 932.04 439.10 1,804.92 1,336.44 -43.27%
EPS 10.30 76.70 66.60 54.90 44.50 30.00 37.00 -57.39%
DPS 0.00 40.00 20.00 20.00 0.00 30.00 20.00 -
NAPS 5.16 5.05 4.97 5.00 4.96 4.52 4.63 7.49%
Adjusted Per Share Value based on latest NOSH - 496,403
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 285.05 989.51 723.44 465.77 219.44 902.96 668.21 -43.36%
EPS 5.14 38.37 33.31 27.44 22.24 15.01 18.50 -57.45%
DPS 0.00 20.01 10.00 9.99 0.00 15.01 10.00 -
NAPS 2.5739 2.5264 2.4855 2.4987 2.4788 2.2613 2.315 7.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.40 3.72 3.47 3.22 3.08 2.83 2.60 -
P/RPS 0.59 0.19 0.24 0.35 0.70 0.16 0.19 112.99%
P/EPS 33.01 4.85 5.21 5.87 6.92 9.43 7.03 180.67%
EY 3.03 20.62 19.19 17.05 14.45 10.60 14.23 -64.37%
DY 0.00 10.75 5.76 6.21 0.00 10.60 7.69 -
P/NAPS 0.66 0.74 0.70 0.64 0.62 0.63 0.56 11.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 20/11/03 21/08/03 26/05/03 24/02/03 -
Price 3.50 3.40 3.67 3.42 3.33 3.08 2.70 -
P/RPS 0.61 0.17 0.25 0.37 0.76 0.17 0.20 110.45%
P/EPS 33.98 4.43 5.51 6.23 7.48 10.27 7.30 179.04%
EY 2.94 22.56 18.15 16.05 13.36 9.74 13.70 -64.18%
DY 0.00 11.76 5.45 5.85 0.00 9.74 7.41 -
P/NAPS 0.68 0.67 0.74 0.68 0.67 0.68 0.58 11.19%

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