[PETDAG] QoQ 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- -76.63%
YoY- -44.21%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter 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 2,643,317 2,559,793 2,447,214 2,180,041 2,332,093 2,121,170 21.26%
PBT 80,812 72,726 84,780 84,467 313,216 -35,873 108,511 -17.85%
Tax -29,771 -18,916 -26,454 -32,841 -92,282 1,187 -31,586 -3.87%
NP 51,041 53,810 58,326 51,626 220,934 -34,686 76,925 -23.94%
-
NP to SH 51,041 53,810 58,326 51,626 220,934 -34,686 76,925 -23.94%
-
Tax Rate 36.84% 26.01% 31.20% 38.88% 29.46% - 29.11% -
Total Cost 2,780,846 2,589,507 2,501,467 2,395,588 1,959,107 2,366,779 2,044,245 22.79%
-
Net Worth 2,557,005 2,516,115 2,477,608 2,482,019 2,462,545 2,239,724 2,297,824 7.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 99,648 - 99,280 - 49,551 - -
Div Payout % - 185.19% - 192.31% - 0.00% - -
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 2,516,115 2,477,608 2,482,019 2,462,545 2,239,724 2,297,824 7.39%
NOSH 495,543 498,240 498,512 496,403 496,480 495,514 496,290 -0.10%
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% 2.04% 2.28% 2.11% 10.13% -1.49% 3.63% -
ROE 2.00% 2.14% 2.35% 2.08% 8.97% -1.55% 3.35% -
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 571.47 530.53 513.49 492.99 439.10 470.64 427.41 21.38%
EPS 10.30 10.80 11.70 10.40 44.50 -7.00 15.50 -23.86%
DPS 0.00 20.00 0.00 20.00 0.00 10.00 0.00 -
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 285.05 266.07 257.67 246.33 219.44 234.75 213.51 21.26%
EPS 5.14 5.42 5.87 5.20 22.24 -3.49 7.74 -23.90%
DPS 0.00 10.03 0.00 9.99 0.00 4.99 0.00 -
NAPS 2.5739 2.5327 2.4939 2.4984 2.4788 2.2545 2.313 7.39%
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 0.70 0.68 0.65 0.70 0.60 0.61 -2.19%
P/EPS 33.01 34.44 29.66 30.96 6.92 -40.43 16.77 57.12%
EY 3.03 2.90 3.37 3.23 14.45 -2.47 5.96 -36.32%
DY 0.00 5.38 0.00 6.21 0.00 3.53 0.00 -
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 0.64 0.71 0.69 0.76 0.65 0.63 -2.12%
P/EPS 33.98 31.48 31.37 32.88 7.48 -44.00 17.42 56.18%
EY 2.94 3.18 3.19 3.04 13.36 -2.27 5.74 -36.00%
DY 0.00 5.88 0.00 5.85 0.00 3.25 0.00 -
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