[PETDAG] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 736.95%
YoY- 1442.08%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,643,317 2,559,793 2,447,214 2,180,041 2,332,093 2,121,170 2,232,776 11.89%
PBT 72,726 84,780 84,467 313,216 -35,873 108,511 133,808 -33.37%
Tax -18,916 -26,454 -32,841 -92,282 1,187 -31,586 -41,274 -40.52%
NP 53,810 58,326 51,626 220,934 -34,686 76,925 92,534 -30.30%
-
NP to SH 53,810 58,326 51,626 220,934 -34,686 76,925 92,534 -30.30%
-
Tax Rate 26.01% 31.20% 38.88% 29.46% - 29.11% 30.85% -
Total Cost 2,589,507 2,501,467 2,395,588 1,959,107 2,366,779 2,044,245 2,140,242 13.53%
-
Net Worth 2,516,115 2,477,608 2,482,019 2,462,545 2,239,724 2,297,824 2,298,425 6.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 99,648 - 99,280 - 49,551 - 99,498 0.10%
Div Payout % 185.19% - 192.31% - 0.00% - 107.53% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,516,115 2,477,608 2,482,019 2,462,545 2,239,724 2,297,824 2,298,425 6.21%
NOSH 498,240 498,512 496,403 496,480 495,514 496,290 497,494 0.09%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.04% 2.28% 2.11% 10.13% -1.49% 3.63% 4.14% -
ROE 2.14% 2.35% 2.08% 8.97% -1.55% 3.35% 4.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 530.53 513.49 492.99 439.10 470.64 427.41 448.80 11.78%
EPS 10.80 11.70 10.40 44.50 -7.00 15.50 18.60 -30.37%
DPS 20.00 0.00 20.00 0.00 10.00 0.00 20.00 0.00%
NAPS 5.05 4.97 5.00 4.96 4.52 4.63 4.62 6.10%
Adjusted Per Share Value based on latest NOSH - 496,480
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 265.80 257.40 246.08 219.22 234.51 213.30 224.52 11.89%
EPS 5.41 5.87 5.19 22.22 -3.49 7.74 9.30 -30.29%
DPS 10.02 0.00 9.98 0.00 4.98 0.00 10.01 0.06%
NAPS 2.5301 2.4914 2.4958 2.4763 2.2522 2.3106 2.3112 6.21%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.72 3.47 3.22 3.08 2.83 2.60 2.67 -
P/RPS 0.70 0.68 0.65 0.70 0.60 0.61 0.59 12.06%
P/EPS 34.44 29.66 30.96 6.92 -40.43 16.77 14.35 79.16%
EY 2.90 3.37 3.23 14.45 -2.47 5.96 6.97 -44.23%
DY 5.38 0.00 6.21 0.00 3.53 0.00 7.49 -19.77%
P/NAPS 0.74 0.70 0.64 0.62 0.63 0.56 0.58 17.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 20/11/03 21/08/03 26/05/03 24/02/03 28/11/02 -
Price 3.40 3.67 3.42 3.33 3.08 2.70 2.70 -
P/RPS 0.64 0.71 0.69 0.76 0.65 0.63 0.60 4.39%
P/EPS 31.48 31.37 32.88 7.48 -44.00 17.42 14.52 67.43%
EY 3.18 3.19 3.04 13.36 -2.27 5.74 6.89 -40.24%
DY 5.88 0.00 5.85 0.00 3.25 0.00 7.41 -14.27%
P/NAPS 0.67 0.74 0.68 0.67 0.68 0.58 0.58 10.08%

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