[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 15.21%
YoY- 155.66%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 9,182,770 5,906,903 2,831,887 9,830,365 7,187,048 4,627,255 2,180,041 159.68%
PBT 360,726 125,276 80,812 555,189 482,463 397,683 313,216 9.82%
Tax -107,261 -46,531 -29,771 -173,991 -151,577 -125,123 -92,282 10.49%
NP 253,465 78,745 51,041 381,198 330,886 272,560 220,934 9.54%
-
NP to SH 253,465 78,745 51,041 381,198 330,886 272,560 220,934 9.54%
-
Tax Rate 29.73% 37.14% 36.84% 31.34% 31.42% 31.46% 29.46% -
Total Cost 8,929,305 5,828,158 2,780,846 9,449,167 6,856,162 4,354,695 1,959,107 173.63%
-
Net Worth 2,658,897 2,510,925 2,557,005 2,509,843 2,469,224 2,482,331 2,462,545 5.22%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 49,699 49,525 - 198,799 99,365 99,293 - -
Div Payout % 19.61% 62.89% - 52.15% 30.03% 36.43% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,658,897 2,510,925 2,557,005 2,509,843 2,469,224 2,482,331 2,462,545 5.22%
NOSH 496,990 495,251 495,543 496,998 496,825 496,466 496,480 0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.76% 1.33% 1.80% 3.88% 4.60% 5.89% 10.13% -
ROE 9.53% 3.14% 2.00% 15.19% 13.40% 10.98% 8.97% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,847.68 1,192.71 571.47 1,977.95 1,446.59 932.04 439.10 159.50%
EPS 51.00 15.90 10.30 76.70 66.60 54.90 44.50 9.46%
DPS 10.00 10.00 0.00 40.00 20.00 20.00 0.00 -
NAPS 5.35 5.07 5.16 5.05 4.97 5.00 4.96 5.15%
Adjusted Per Share Value based on latest NOSH - 498,240
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 924.33 594.58 285.05 989.51 723.44 465.77 219.44 159.68%
EPS 25.51 7.93 5.14 38.37 33.31 27.44 22.24 9.53%
DPS 5.00 4.99 0.00 20.01 10.00 9.99 0.00 -
NAPS 2.6764 2.5275 2.5739 2.5264 2.4855 2.4987 2.4788 5.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.70 3.50 3.40 3.72 3.47 3.22 3.08 -
P/RPS 0.20 0.29 0.59 0.19 0.24 0.35 0.70 -56.45%
P/EPS 7.25 22.01 33.01 4.85 5.21 5.87 6.92 3.13%
EY 13.78 4.54 3.03 20.62 19.19 17.05 14.45 -3.10%
DY 2.70 2.86 0.00 10.75 5.76 6.21 0.00 -
P/NAPS 0.69 0.69 0.66 0.74 0.70 0.64 0.62 7.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 08/11/04 26/08/04 24/05/04 27/02/04 20/11/03 21/08/03 -
Price 3.94 3.58 3.50 3.40 3.67 3.42 3.33 -
P/RPS 0.21 0.30 0.61 0.17 0.25 0.37 0.76 -57.41%
P/EPS 7.73 22.52 33.98 4.43 5.51 6.23 7.48 2.20%
EY 12.94 4.44 2.94 22.56 18.15 16.05 13.36 -2.09%
DY 2.54 2.79 0.00 11.76 5.45 5.85 0.00 -
P/NAPS 0.74 0.71 0.68 0.67 0.74 0.68 0.67 6.81%

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