[PETDAG] QoQ TTM Result on 30-Sep-2002 [#2]

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	8,866,080	8,970,494	8,556,971	8,286,328	7,908,558	7,343,438	6,977,057	17.37%
YoY %	-1.16%	4.83%	3.27%	4.78%	7.70%	5.25%	-	-
Horiz. %	127.07%	128.57%	122.64%	118.77%	113.35%	105.25%	100.00%	-
PBT	519,662	230,714	333,384	496,871	571,893	656,071	853,867	-28.24%
YoY %	125.24%	-30.80%	-32.90%	-13.12%	-12.83%	-23.16%	-	-
Horiz. %	60.86%	27.02%	39.04%	58.19%	66.98%	76.84%	100.00%	-
Tax	-163,955	-81,614	-103,976	-151,877	-178,726	-196,293	-248,116	-24.19%
YoY %	-100.89%	21.51%	31.54%	15.02%	8.95%	20.89%	-	-
Horiz. %	66.08%	32.89%	41.91%	61.21%	72.03%	79.11%	100.00%	-
NP	355,707	149,100	229,408	344,994	393,167	459,778	605,751	-29.94%
YoY %	138.57%	-35.01%	-33.50%	-12.25%	-14.49%	-24.10%	-	-
Horiz. %	58.72%	24.61%	37.87%	56.95%	64.91%	75.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	355,707	149,100	229,408	344,994	393,167	459,778	605,751	-29.94%
YoY %	138.57%	-35.01%	-33.50%	-12.25%	-14.49%	-24.10%	-	-
Horiz. %	58.72%	24.61%	37.87%	56.95%	64.91%	75.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.55%	35.37%	31.19%	30.57%	31.25%	29.92%	29.06%	-
YoY %	-10.80%	13.40%	2.03%	-2.18%	4.45%	2.96%	-	-
Horiz. %	108.57%	121.71%	107.33%	105.20%	107.54%	102.96%	100.00%	-
Total Cost	8,510,373	8,821,394	8,327,563	7,941,334	7,515,391	6,883,660	6,371,306	21.35%
YoY %	-3.53%	5.93%	4.86%	5.67%	9.18%	8.04%	-	-
Horiz. %	133.57%	138.46%	130.70%	124.64%	117.96%	108.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,462,545	2,239,724	2,297,824	2,298,425	2,277,498	2,186,880	2,227,768	6.92%
YoY %	9.95%	-2.53%	-0.03%	0.92%	4.14%	-1.84%	-	-
Horiz. %	110.54%	100.54%	103.14%	103.17%	102.23%	98.16%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	149,050	149,050	223,471	223,471	198,552	198,552	149,033	0.00%
YoY %	0.00%	-33.30%	0.00%	12.55%	0.00%	33.23%	-	-
Horiz. %	100.01%	100.01%	149.95%	149.95%	133.23%	133.23%	100.00%	-
Div Payout %	41.90%	99.97%	97.41%	64.78%	50.50%	43.18%	24.60%	-
YoY %	-58.09%	2.63%	50.37%	28.28%	16.95%	75.53%	-	-
Horiz. %	170.33%	406.38%	395.98%	263.33%	205.28%	175.53%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	2,462,545	2,239,724	2,297,824	2,298,425	2,277,498	2,186,880	2,227,768	6.92%
YoY %	9.95%	-2.53%	-0.03%	0.92%	4.14%	-1.84%	-	-
Horiz. %	110.54%	100.54%	103.14%	103.17%	102.23%	98.16%	100.00%	-
NOSH	496,480	495,514	496,290	497,494	494,034	495,891	496,162	0.04%
YoY %	0.19%	-0.16%	-0.24%	0.70%	-0.37%	-0.05%	-	-
Horiz. %	100.06%	99.87%	100.03%	100.27%	99.57%	99.95%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	4.01%	1.66%	2.68%	4.16%	4.97%	6.26%	8.68%	-
YoY %	141.57%	-38.06%	-35.58%	-16.30%	-20.61%	-27.88%	-	-
Horiz. %	46.20%	19.12%	30.88%	47.93%	57.26%	72.12%	100.00%	-
ROE	14.44%	6.66%	9.98%	15.01%	17.26%	21.02%	27.19%	-
YoY %	116.82%	-33.27%	-33.51%	-13.04%	-17.89%	-22.69%	-	-
Horiz. %	53.11%	24.49%	36.70%	55.20%	63.48%	77.31%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	1,785.78	1,810.34	1,724.19	1,665.61	1,600.81	1,480.86	1,406.20	17.32%
YoY %	-1.36%	5.00%	3.52%	4.05%	8.10%	5.31%	-	-
Horiz. %	126.99%	128.74%	122.61%	118.45%	113.84%	105.31%	100.00%	-
EPS	71.65	30.09	46.22	69.35	79.58	92.72	122.09	-29.97%
YoY %	138.12%	-34.90%	-33.35%	-12.85%	-14.17%	-24.06%	-	-
Horiz. %	58.69%	24.65%	37.86%	56.80%	65.18%	75.94%	100.00%	-
DPS	30.00	30.00	45.00	45.00	40.00	40.00	30.00	0.00%
YoY %	0.00%	-33.33%	0.00%	12.50%	0.00%	33.33%	-	-
Horiz. %	100.00%	100.00%	150.00%	150.00%	133.33%	133.33%	100.00%	-
NAPS	4.96	4.52	4.63	4.62	4.61	4.41	4.49	6.88%
YoY %	9.73%	-2.38%	0.22%	0.22%	4.54%	-1.78%	-	-
Horiz. %	110.47%	100.67%	103.12%	102.90%	102.67%	98.22%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 497,494
RPS	892.45	902.96	861.34	834.09	796.07	739.18	702.30	17.37%
YoY %	-1.16%	4.83%	3.27%	4.78%	7.70%	5.25%	-	-
Horiz. %	127.08%	128.57%	122.65%	118.77%	113.35%	105.25%	100.00%	-
EPS	35.81	15.01	23.09	34.73	39.58	46.28	60.97	-29.93%
YoY %	138.57%	-34.99%	-33.52%	-12.25%	-14.48%	-24.09%	-	-
Horiz. %	58.73%	24.62%	37.87%	56.96%	64.92%	75.91%	100.00%	-
DPS	15.00	15.00	22.49	22.49	19.99	19.99	15.00	0.00%
YoY %	0.00%	-33.30%	0.00%	12.51%	0.00%	33.27%	-	-
Horiz. %	100.00%	100.00%	149.93%	149.93%	133.27%	133.27%	100.00%	-
NAPS	2.4788	2.2545	2.313	2.3136	2.2925	2.2013	2.2424	6.92%
YoY %	9.95%	-2.53%	-0.03%	0.92%	4.14%	-1.83%	-	-
Horiz. %	110.54%	100.54%	103.15%	103.18%	102.23%	98.17%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	3.08	2.83	2.60	2.67	2.85	2.85	2.11	-
P/RPS	0.17	0.16	0.15	0.16	0.18	0.19	0.15	8.72%
YoY %	6.25%	6.67%	-6.25%	-11.11%	-5.26%	26.67%	-	-
Horiz. %	113.33%	106.67%	100.00%	106.67%	120.00%	126.67%	100.00%	-
P/EPS	4.30	9.41	5.62	3.85	3.58	3.07	1.73	83.79%
YoY %	-54.30%	67.44%	45.97%	7.54%	16.61%	77.46%	-	-
Horiz. %	248.55%	543.93%	324.86%	222.54%	206.94%	177.46%	100.00%	-
EY	23.26	10.63	17.78	25.97	27.92	32.53	57.86	-45.62%
YoY %	118.81%	-40.21%	-31.54%	-6.98%	-14.17%	-43.78%	-	-
Horiz. %	40.20%	18.37%	30.73%	44.88%	48.25%	56.22%	100.00%	-
DY	9.74	10.60	17.31	16.85	14.04	14.04	14.22	-22.35%
YoY %	-8.11%	-38.76%	2.73%	20.01%	0.00%	-1.27%	-	-
Horiz. %	68.50%	74.54%	121.73%	118.50%	98.73%	98.73%	100.00%	-
P/NAPS	0.62	0.63	0.56	0.58	0.62	0.65	0.47	20.34%
YoY %	-1.59%	12.50%	-3.45%	-6.45%	-4.62%	38.30%	-	-
Horiz. %	131.91%	134.04%	119.15%	123.40%	131.91%	138.30%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	21/08/03	26/05/03	24/02/03	28/11/02	20/08/02	23/05/02	28/02/02	-
Price	3.33	3.08	2.70	2.70	2.92	2.88	2.18	-
P/RPS	0.19	0.17	0.16	0.16	0.18	0.19	0.16	12.17%
YoY %	11.76%	6.25%	0.00%	-11.11%	-5.26%	18.75%	-	-
Horiz. %	118.75%	106.25%	100.00%	100.00%	112.50%	118.75%	100.00%	-
P/EPS	4.65	10.24	5.84	3.89	3.67	3.11	1.79	89.30%
YoY %	-54.59%	75.34%	50.13%	5.99%	18.01%	73.74%	-	-
Horiz. %	259.78%	572.07%	326.26%	217.32%	205.03%	173.74%	100.00%	-
EY	21.52	9.77	17.12	25.68	27.25	32.19	56.00	-47.23%
YoY %	120.27%	-42.93%	-33.33%	-5.76%	-15.35%	-42.52%	-	-
Horiz. %	38.43%	17.45%	30.57%	45.86%	48.66%	57.48%	100.00%	-
DY	9.01	9.74	16.67	16.67	13.70	13.89	13.76	-24.65%
YoY %	-7.49%	-41.57%	0.00%	21.68%	-1.37%	0.94%	-	-
Horiz. %	65.48%	70.78%	121.15%	121.15%	99.56%	100.94%	100.00%	-
P/NAPS	0.67	0.68	0.58	0.58	0.63	0.65	0.49	23.26%
YoY %	-1.47%	17.24%	0.00%	-7.94%	-3.08%	32.65%	-	-
Horiz. %	136.73%	138.78%	118.37%	118.37%	128.57%	132.65%	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 12:25:00

EMA 5

5 Mins

SELL

2024-07-01 12:20:00

ADX

5 Mins

SELL

2024-07-01 12:20:00

EMA 5

10 Mins

SELL

2024-07-01 12:20:00

ADX

10 Mins

SELL

2024-07-01 10:50:00

TURTLE SYSTEM 20

5 Mins

SELL

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

900

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

566

GENTING

GENTING BHD

422

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

DNEX

DAGANG NEXCHANGE BERHAD

375

NOTION

NOTION VTEC BHD

374

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

292

MYEG

MY E.G. SERVICES BHD

287

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

75,955,500

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

55,821,900

NOVAMSC

0.225

+0.01

45,470,600

EATECH

0.355

+0.015

41,476,400

SNS

0.79

+0.035

39,910,900

HIAPTEK

0.44

+0.015

33,026,500

MAXLAND-WB

0.03

+0.025

33,008,400

More active Stocks

NESTLE

122.30

+0.80

80,400

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

HUMEIND

3.52

+0.17

1,256,600

PPB

14.46

+0.16

33,100

KSENG

6.22

+0.14

326,300

HEIM

22.18

+0.14

88,800

DLADY

36.32

+0.14

17,800

YTL

3.57

+0.12

4,590,700

UTDPLT

24.62

+0.12

62,400

More gainer Stocks

MPI

38.96

-0.46

600

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

7,688,000

ORIENT

6.97

-0.18

1,220,900

UMS

2.13

-0.16

2,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

ANALABS

1.76

-0.10

3,100

KUAISHO-C16

0.01

-0.085

20,000

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