[PETDAG] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 12.98%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,075,016 2,831,887 2,643,317 2,559,793 2,447,214 2,180,041 2,332,093 20.18%
PBT 44,464 80,812 72,726 84,780 84,467 313,216 -35,873 -
Tax -16,760 -29,771 -18,916 -26,454 -32,841 -92,282 1,187 -
NP 27,704 51,041 53,810 58,326 51,626 220,934 -34,686 -
-
NP to SH 27,704 51,041 53,810 58,326 51,626 220,934 -34,686 -
-
Tax Rate 37.69% 36.84% 26.01% 31.20% 38.88% 29.46% - -
Total Cost 3,047,312 2,780,846 2,589,507 2,501,467 2,395,588 1,959,107 2,366,779 18.29%
-
Net Worth 2,508,201 2,557,005 2,516,115 2,477,608 2,482,019 2,462,545 2,239,724 7.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 49,471 - 99,648 - 99,280 - 49,551 -0.10%
Div Payout % 178.57% - 185.19% - 192.31% - 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,508,201 2,557,005 2,516,115 2,477,608 2,482,019 2,462,545 2,239,724 7.81%
NOSH 494,714 495,543 498,240 498,512 496,403 496,480 495,514 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.90% 1.80% 2.04% 2.28% 2.11% 10.13% -1.49% -
ROE 1.10% 2.00% 2.14% 2.35% 2.08% 8.97% -1.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 621.57 571.47 530.53 513.49 492.99 439.10 470.64 20.31%
EPS 5.60 10.30 10.80 11.70 10.40 44.50 -7.00 -
DPS 10.00 0.00 20.00 0.00 20.00 0.00 10.00 0.00%
NAPS 5.07 5.16 5.05 4.97 5.00 4.96 4.52 7.93%
Adjusted Per Share Value based on latest NOSH - 498,512
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 309.21 284.77 265.80 257.40 246.08 219.22 234.51 20.18%
EPS 2.79 5.13 5.41 5.87 5.19 22.22 -3.49 -
DPS 4.97 0.00 10.02 0.00 9.98 0.00 4.98 -0.13%
NAPS 2.5222 2.5712 2.5301 2.4914 2.4958 2.4763 2.2522 7.81%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.50 3.40 3.72 3.47 3.22 3.08 2.83 -
P/RPS 0.56 0.59 0.70 0.68 0.65 0.70 0.60 -4.48%
P/EPS 62.50 33.01 34.44 29.66 30.96 6.92 -40.43 -
EY 1.60 3.03 2.90 3.37 3.23 14.45 -2.47 -
DY 2.86 0.00 5.38 0.00 6.21 0.00 3.53 -13.05%
P/NAPS 0.69 0.66 0.74 0.70 0.64 0.62 0.63 6.23%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 26/08/04 24/05/04 27/02/04 20/11/03 21/08/03 26/05/03 -
Price 3.58 3.50 3.40 3.67 3.42 3.33 3.08 -
P/RPS 0.58 0.61 0.64 0.71 0.69 0.76 0.65 -7.29%
P/EPS 63.93 33.98 31.48 31.37 32.88 7.48 -44.00 -
EY 1.56 2.94 3.18 3.19 3.04 13.36 -2.27 -
DY 2.79 0.00 5.88 0.00 5.85 0.00 3.25 -9.64%
P/NAPS 0.71 0.68 0.67 0.74 0.68 0.67 0.68 2.91%

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