[PETDAG] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 36.82%
YoY- 68.51%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,232,776 2,284,455 1,918,570 1,850,527 1,855,006 1,719,335 1,552,189 27.40%
PBT 133,808 24,268 66,797 271,998 208,830 108,446 264,593 -36.49%
Tax -41,274 -9,941 -21,175 -79,487 -68,123 -27,508 -72,998 -31.59%
NP 92,534 14,327 45,622 192,511 140,707 80,938 191,595 -38.41%
-
NP to SH 92,534 14,327 45,622 192,511 140,707 80,938 191,595 -38.41%
-
Tax Rate 30.85% 40.96% 31.70% 29.22% 32.62% 25.37% 27.59% -
Total Cost 2,140,242 2,270,128 1,872,948 1,658,016 1,714,299 1,638,397 1,360,594 35.21%
-
Net Worth 2,298,425 2,277,498 2,186,880 2,227,768 2,043,483 1,951,450 1,871,277 14.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 99,498 - 123,972 - 74,579 - 74,454 21.30%
Div Payout % 107.53% - 271.74% - 53.00% - 38.86% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,298,425 2,277,498 2,186,880 2,227,768 2,043,483 1,951,450 1,871,277 14.67%
NOSH 497,494 494,034 495,891 496,162 497,197 496,552 496,360 0.15%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.14% 0.63% 2.38% 10.40% 7.59% 4.71% 12.34% -
ROE 4.03% 0.63% 2.09% 8.64% 6.89% 4.15% 10.24% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 448.80 462.41 386.89 372.97 373.09 346.25 312.71 27.20%
EPS 18.60 2.90 9.20 38.80 28.30 16.30 38.60 -38.50%
DPS 20.00 0.00 25.00 0.00 15.00 0.00 15.00 21.12%
NAPS 4.62 4.61 4.41 4.49 4.11 3.93 3.77 14.50%
Adjusted Per Share Value based on latest NOSH - 496,162
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 224.52 229.72 192.93 186.08 186.53 172.89 156.08 27.40%
EPS 9.30 1.44 4.59 19.36 14.15 8.14 19.27 -38.44%
DPS 10.01 0.00 12.47 0.00 7.50 0.00 7.49 21.30%
NAPS 2.3112 2.2902 2.1991 2.2402 2.0549 1.9623 1.8817 14.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.67 2.85 2.85 2.11 1.84 1.89 1.46 -
P/RPS 0.59 0.62 0.74 0.57 0.49 0.55 0.47 16.35%
P/EPS 14.35 98.28 30.98 5.44 6.50 11.60 3.78 143.15%
EY 6.97 1.02 3.23 18.39 15.38 8.62 26.44 -58.85%
DY 7.49 0.00 8.77 0.00 8.15 0.00 10.27 -18.96%
P/NAPS 0.58 0.62 0.65 0.47 0.45 0.48 0.39 30.25%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 20/08/02 23/05/02 28/02/02 20/11/01 21/08/01 23/05/01 -
Price 2.70 2.92 2.88 2.18 2.06 2.04 1.50 -
P/RPS 0.60 0.63 0.74 0.58 0.55 0.59 0.48 16.02%
P/EPS 14.52 100.69 31.30 5.62 7.28 12.52 3.89 140.43%
EY 6.89 0.99 3.19 17.80 13.74 7.99 25.73 -58.42%
DY 7.41 0.00 8.68 0.00 7.28 0.00 10.00 -18.09%
P/NAPS 0.58 0.63 0.65 0.49 0.50 0.52 0.40 28.07%

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