[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 54.28%
YoY- -71.11%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,880,089 12,451,079 9,182,770 5,906,903 2,831,887 9,830,365 7,187,048 -33.72%
PBT 194,208 330,120 360,726 125,276 80,812 555,189 482,463 -45.51%
Tax -53,581 -119,389 -107,261 -46,531 -29,771 -173,991 -151,577 -50.03%
NP 140,627 210,731 253,465 78,745 51,041 381,198 330,886 -43.50%
-
NP to SH 139,010 210,731 253,465 78,745 51,041 381,198 330,886 -43.93%
-
Tax Rate 27.59% 36.17% 29.73% 37.14% 36.84% 31.34% 31.42% -
Total Cost 3,739,462 12,240,348 8,929,305 5,828,158 2,780,846 9,449,167 6,856,162 -33.26%
-
Net Worth 2,756,506 2,614,257 2,658,897 2,510,925 2,557,005 2,509,843 2,469,224 7.62%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 149,102 49,699 49,525 - 198,799 99,365 -
Div Payout % - 70.75% 19.61% 62.89% - 52.15% 30.03% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,756,506 2,614,257 2,658,897 2,510,925 2,557,005 2,509,843 2,469,224 7.62%
NOSH 995,128 994,014 496,990 495,251 495,543 496,998 496,825 58.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.62% 1.69% 2.76% 1.33% 1.80% 3.88% 4.60% -
ROE 5.04% 8.06% 9.53% 3.14% 2.00% 15.19% 13.40% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 389.91 1,252.61 1,847.68 1,192.71 571.47 1,977.95 1,446.59 -58.30%
EPS 14.00 21.20 51.00 15.90 10.30 76.70 66.60 -64.67%
DPS 0.00 15.00 10.00 10.00 0.00 40.00 20.00 -
NAPS 2.77 2.63 5.35 5.07 5.16 5.05 4.97 -32.29%
Adjusted Per Share Value based on latest NOSH - 494,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 390.17 1,252.04 923.39 593.98 284.77 988.51 722.71 -33.72%
EPS 13.98 21.19 25.49 7.92 5.13 38.33 33.27 -43.92%
DPS 0.00 14.99 5.00 4.98 0.00 19.99 9.99 -
NAPS 2.7719 2.6288 2.6737 2.5249 2.5712 2.5238 2.483 7.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.16 4.02 3.70 3.50 3.40 3.72 3.47 -
P/RPS 1.07 0.32 0.20 0.29 0.59 0.19 0.24 171.12%
P/EPS 29.78 18.96 7.25 22.01 33.01 4.85 5.21 220.02%
EY 3.36 5.27 13.78 4.54 3.03 20.62 19.19 -68.73%
DY 0.00 3.73 2.70 2.86 0.00 10.75 5.76 -
P/NAPS 1.50 1.53 0.69 0.69 0.66 0.74 0.70 66.28%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 24/02/05 08/11/04 26/08/04 24/05/04 27/02/04 -
Price 3.74 4.18 3.94 3.58 3.50 3.40 3.67 -
P/RPS 0.96 0.33 0.21 0.30 0.61 0.17 0.25 145.42%
P/EPS 26.77 19.72 7.73 22.52 33.98 4.43 5.51 187.13%
EY 3.74 5.07 12.94 4.44 2.94 22.56 18.15 -65.14%
DY 0.00 3.59 2.54 2.79 0.00 11.76 5.45 -
P/NAPS 1.35 1.59 0.74 0.71 0.68 0.67 0.74 49.35%

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