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

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
TTM Result
Revenue	9,830,365	9,519,141	9,080,518	8,866,080	8,970,494	8,556,971	8,286,328	12.05%
YoY %	3.27%	4.83%	2.42%	-1.16%	4.83%	3.27%	-	-
Horiz. %	118.63%	114.88%	109.58%	107.00%	108.26%	103.27%	100.00%	-
PBT	555,189	446,590	470,321	519,662	230,714	333,384	496,871	7.67%
YoY %	24.32%	-5.05%	-9.49%	125.24%	-30.80%	-32.90%	-	-
Horiz. %	111.74%	89.88%	94.66%	104.59%	46.43%	67.10%	100.00%	-
Tax	-170,493	-150,390	-155,522	-163,955	-81,614	-103,976	-151,877	8.00%
YoY %	-13.37%	3.30%	5.14%	-100.89%	21.51%	31.54%	-	-
Horiz. %	112.26%	99.02%	102.40%	107.95%	53.74%	68.46%	100.00%	-
NP	384,696	296,200	314,799	355,707	149,100	229,408	344,994	7.52%
YoY %	29.88%	-5.91%	-11.50%	138.57%	-35.01%	-33.50%	-	-
Horiz. %	111.51%	85.86%	91.25%	103.11%	43.22%	66.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,696	296,200	314,799	355,707	149,100	229,408	344,994	7.52%
YoY %	29.88%	-5.91%	-11.50%	138.57%	-35.01%	-33.50%	-	-
Horiz. %	111.51%	85.86%	91.25%	103.11%	43.22%	66.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.71%	33.68%	33.07%	31.55%	35.37%	31.19%	30.57%	-
YoY %	-8.82%	1.84%	4.82%	-10.80%	13.40%	2.03%	-	-
Horiz. %	100.46%	110.17%	108.18%	103.21%	115.70%	102.03%	100.00%	-
Total Cost	9,445,669	9,222,941	8,765,719	8,510,373	8,821,394	8,327,563	7,941,334	12.24%
YoY %	2.41%	5.22%	3.00%	-3.53%	5.93%	4.86%	-	-
Horiz. %	118.94%	116.14%	110.38%	107.17%	111.08%	104.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.55%	-0.18%	0.79%	9.95%	-2.53%	-0.03%	-	-
Horiz. %	109.47%	107.80%	107.99%	107.14%	97.45%	99.97%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	198,928	148,832	148,832	149,050	149,050	223,471	223,471	-7.45%
YoY %	33.66%	0.00%	-0.15%	0.00%	-33.30%	0.00%	-	-
Horiz. %	89.02%	66.60%	66.60%	66.70%	66.70%	100.00%	100.00%	-
Div Payout %	51.71%	50.25%	47.28%	41.90%	99.97%	97.41%	64.78%	-
YoY %	2.91%	6.28%	12.84%	-58.09%	2.63%	50.37%	-	-
Horiz. %	79.82%	77.57%	72.99%	64.68%	154.32%	150.37%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
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%
YoY %	1.55%	-0.18%	0.79%	9.95%	-2.53%	-0.03%	-	-
Horiz. %	109.47%	107.80%	107.99%	107.14%	97.45%	99.97%	100.00%	-
NOSH	498,240	498,512	496,403	496,480	495,514	496,290	497,494	0.09%
YoY %	-0.05%	0.42%	-0.02%	0.19%	-0.16%	-0.24%	-	-
Horiz. %	100.15%	100.20%	99.78%	99.80%	99.60%	99.76%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	3.91%	3.11%	3.47%	4.01%	1.66%	2.68%	4.16%	-
YoY %	25.72%	-10.37%	-13.47%	141.57%	-38.06%	-35.58%	-	-
Horiz. %	93.99%	74.76%	83.41%	96.39%	39.90%	64.42%	100.00%	-
ROE	15.29%	11.96%	12.68%	14.44%	6.66%	9.98%	15.01%	-
YoY %	27.84%	-5.68%	-12.19%	116.82%	-33.27%	-33.51%	-	-
Horiz. %	101.87%	79.68%	84.48%	96.20%	44.37%	66.49%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	1,973.02	1,909.51	1,829.26	1,785.78	1,810.34	1,724.19	1,665.61	11.94%
YoY %	3.33%	4.39%	2.43%	-1.36%	5.00%	3.52%	-	-
Horiz. %	118.46%	114.64%	109.83%	107.21%	108.69%	103.52%	100.00%	-
EPS	77.21	59.42	63.42	71.65	30.09	46.22	69.35	7.41%
YoY %	29.94%	-6.31%	-11.49%	138.12%	-34.90%	-33.35%	-	-
Horiz. %	111.33%	85.68%	91.45%	103.32%	43.39%	66.65%	100.00%	-
DPS	40.00	30.00	30.00	30.00	30.00	45.00	45.00	-7.54%
YoY %	33.33%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	88.89%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	5.05	4.97	5.00	4.96	4.52	4.63	4.62	6.10%
YoY %	1.61%	-0.60%	0.81%	9.73%	-2.38%	0.22%	-	-
Horiz. %	109.31%	107.58%	108.23%	107.36%	97.84%	100.22%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 496,480
RPS	989.51	958.19	914.04	892.45	902.96	861.34	834.09	12.05%
YoY %	3.27%	4.83%	2.42%	-1.16%	4.83%	3.27%	-	-
Horiz. %	118.63%	114.88%	109.59%	107.00%	108.26%	103.27%	100.00%	-
EPS	38.72	29.82	31.69	35.81	15.01	23.09	34.73	7.51%
YoY %	29.85%	-5.90%	-11.51%	138.57%	-34.99%	-33.52%	-	-
Horiz. %	111.49%	85.86%	91.25%	103.11%	43.22%	66.48%	100.00%	-
DPS	20.02	14.98	14.98	15.00	15.00	22.49	22.49	-7.45%
YoY %	33.64%	0.00%	-0.13%	0.00%	-33.30%	0.00%	-	-
Horiz. %	89.02%	66.61%	66.61%	66.70%	66.70%	100.00%	100.00%	-
NAPS	2.5327	2.4939	2.4984	2.4788	2.2545	2.313	2.3136	6.21%
YoY %	1.56%	-0.18%	0.79%	9.95%	-2.53%	-0.03%	-	-
Horiz. %	109.47%	107.79%	107.99%	107.14%	97.45%	99.97%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
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	0.19	0.18	0.18	0.17	0.16	0.15	0.16	12.12%
YoY %	5.56%	0.00%	5.88%	6.25%	6.67%	-6.25%	-	-
Horiz. %	118.75%	112.50%	112.50%	106.25%	100.00%	93.75%	100.00%	-
P/EPS	4.82	5.84	5.08	4.30	9.41	5.62	3.85	16.14%
YoY %	-17.47%	14.96%	18.14%	-54.30%	67.44%	45.97%	-	-
Horiz. %	125.19%	151.69%	131.95%	111.69%	244.42%	145.97%	100.00%	-
EY	20.76	17.12	19.69	23.26	10.63	17.78	25.97	-13.85%
YoY %	21.26%	-13.05%	-15.35%	118.81%	-40.21%	-31.54%	-	-
Horiz. %	79.94%	65.92%	75.82%	89.56%	40.93%	68.46%	100.00%	-
DY	10.75	8.65	9.32	9.74	10.60	17.31	16.85	-25.87%
YoY %	24.28%	-7.19%	-4.31%	-8.11%	-38.76%	2.73%	-	-
Horiz. %	63.80%	51.34%	55.31%	57.80%	62.91%	102.73%	100.00%	-
P/NAPS	0.74	0.70	0.64	0.62	0.63	0.56	0.58	17.61%
YoY %	5.71%	9.38%	3.23%	-1.59%	12.50%	-3.45%	-	-
Horiz. %	127.59%	120.69%	110.34%	106.90%	108.62%	96.55%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
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	0.17	0.19	0.19	0.19	0.17	0.16	0.16	4.12%
YoY %	-10.53%	0.00%	0.00%	11.76%	6.25%	0.00%	-	-
Horiz. %	106.25%	118.75%	118.75%	118.75%	106.25%	100.00%	100.00%	-
P/EPS	4.40	6.18	5.39	4.65	10.24	5.84	3.89	8.55%
YoY %	-28.80%	14.66%	15.91%	-54.59%	75.34%	50.13%	-	-
Horiz. %	113.11%	158.87%	138.56%	119.54%	263.24%	150.13%	100.00%	-
EY	22.71	16.19	18.54	21.52	9.77	17.12	25.68	-7.86%
YoY %	40.27%	-12.68%	-13.85%	120.27%	-42.93%	-33.33%	-	-
Horiz. %	88.43%	63.05%	72.20%	83.80%	38.05%	66.67%	100.00%	-
DY	11.76	8.17	8.77	9.01	9.74	16.67	16.67	-20.73%
YoY %	43.94%	-6.84%	-2.66%	-7.49%	-41.57%	0.00%	-	-
Horiz. %	70.55%	49.01%	52.61%	54.05%	58.43%	100.00%	100.00%	-
P/NAPS	0.67	0.74	0.68	0.67	0.68	0.58	0.58	10.08%
YoY %	-9.46%	8.82%	1.49%	-1.47%	17.24%	0.00%	-	-
Horiz. %	115.52%	127.59%	117.24%	115.52%	117.24%	100.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:00:00

TURTLE SYSTEM 55

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

918

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

NOTION

NOTION VTEC BHD

319

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

309

DNEX

DAGANG NEXCHANGE BERHAD

272

UCHITEC

UCHI TECHNOLOGIES BHD

271

Daily Stocks

INGENIEU

0.06

+0.01

54,304,600

AHB-WC

0.075

0.00

45,580,000

HIAPTEK

0.44

+0.015

32,479,500

MAXLAND-WB

0.03

+0.025

32,316,900

NOVAMSC

0.225

+0.01

32,117,400

SNS

0.78

+0.025

30,600,700

TCS

0.18

+0.02

24,675,400

JCY

0.735

+0.03

23,732,200

MYEG

0.995

-0.025

23,272,700

YGL

0.26

+0.015

22,812,600

More active Stocks

NESTLE

122.30

+0.80

9,400

DLADY

36.48

+0.30

5,500

AJI

15.78

+0.28

27,800

HEIM

22.28

+0.24

62,300

CANONE

3.13

+0.13

22,100

NAIM

1.54

+0.12

2,502,100

HLBANK

19.32

+0.12

30,200

HUMEIND

3.46

+0.11

670,600

MSM

2.44

+0.11

577,600

YTL

3.55

+0.10

2,629,900

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

6,061,000

KHIND

2.64

-0.14

3,500

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

HSI-CXO

0.005

-0.07

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More