[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -18.87%
YoY- -67.57%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 7,187,048 4,627,255 2,180,041 8,970,494 6,638,401 4,517,231 2,284,455 114.25%
PBT 482,463 397,683 313,216 230,715 266,588 158,076 24,268 629.88%
Tax -151,577 -125,123 -92,282 -81,614 -82,801 -51,215 -9,941 511.85%
NP 330,886 272,560 220,934 149,101 183,787 106,861 14,327 706.36%
-
NP to SH 330,886 272,560 220,934 149,101 183,787 106,861 14,327 706.36%
-
Tax Rate 31.42% 31.46% 29.46% 35.37% 31.06% 32.40% 40.96% -
Total Cost 6,856,162 4,354,695 1,959,107 8,821,393 6,454,614 4,410,370 2,270,128 108.51%
-
Net Worth 2,469,224 2,482,331 2,462,545 2,246,455 2,299,821 2,296,268 2,277,498 5.52%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 99,365 99,293 - 149,100 99,344 99,405 - -
Div Payout % 30.03% 36.43% - 100.00% 54.05% 93.02% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,469,224 2,482,331 2,462,545 2,246,455 2,299,821 2,296,268 2,277,498 5.52%
NOSH 496,825 496,466 496,480 497,003 496,721 497,027 494,034 0.37%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.60% 5.89% 10.13% 1.66% 2.77% 2.37% 0.63% -
ROE 13.40% 10.98% 8.97% 6.64% 7.99% 4.65% 0.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,446.59 932.04 439.10 1,804.92 1,336.44 908.85 462.41 113.45%
EPS 66.60 54.90 44.50 30.00 37.00 21.50 2.90 703.35%
DPS 20.00 20.00 0.00 30.00 20.00 20.00 0.00 -
NAPS 4.97 5.00 4.96 4.52 4.63 4.62 4.61 5.12%
Adjusted Per Share Value based on latest NOSH - 495,514
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 723.44 465.77 219.44 902.96 668.21 454.70 229.95 114.25%
EPS 33.31 27.44 22.24 15.01 18.50 10.76 1.44 707.21%
DPS 10.00 9.99 0.00 15.01 10.00 10.01 0.00 -
NAPS 2.4855 2.4987 2.4788 2.2613 2.315 2.3114 2.2925 5.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.47 3.22 3.08 2.83 2.60 2.67 2.85 -
P/RPS 0.24 0.35 0.70 0.16 0.19 0.29 0.62 -46.79%
P/EPS 5.21 5.87 6.92 9.43 7.03 12.42 98.28 -85.81%
EY 19.19 17.05 14.45 10.60 14.23 8.05 1.02 603.60%
DY 5.76 6.21 0.00 10.60 7.69 7.49 0.00 -
P/NAPS 0.70 0.64 0.62 0.63 0.56 0.58 0.62 8.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 21/08/03 26/05/03 24/02/03 28/11/02 20/08/02 -
Price 3.67 3.42 3.33 3.08 2.70 2.70 2.92 -
P/RPS 0.25 0.37 0.76 0.17 0.20 0.30 0.63 -45.90%
P/EPS 5.51 6.23 7.48 10.27 7.30 12.56 100.69 -85.50%
EY 18.15 16.05 13.36 9.74 13.70 7.96 0.99 591.60%
DY 5.45 5.85 0.00 9.74 7.41 7.41 0.00 -
P/NAPS 0.74 0.68 0.67 0.68 0.58 0.58 0.63 11.29%

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