[PETDAG] QoQ TTM Result on 30-Sep-2005 [#2]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	17,426,892	16,567,918	15,552,832	14,583,620	13,499,281	12,451,079	11,826,087	29.58%
YoY %	5.18%	6.53%	6.65%	8.03%	8.42%	5.28%	-	-
Horiz. %	147.36%	140.10%	131.51%	123.32%	114.15%	105.28%	100.00%	-
PBT	760,346	724,669	586,853	375,720	443,515	330,119	433,452	45.59%
YoY %	4.92%	23.48%	56.19%	-15.29%	34.35%	-23.84%	-	-
Horiz. %	175.42%	167.19%	135.39%	86.68%	102.32%	76.16%	100.00%	-
Tax	-231,351	-213,500	-189,542	-117,836	-143,198	-119,388	-126,177	49.97%
YoY %	-8.36%	-12.64%	-60.85%	17.71%	-19.94%	5.38%	-	-
Horiz. %	183.35%	169.21%	150.22%	93.39%	113.49%	94.62%	100.00%	-
NP	528,995	511,169	397,311	257,884	300,317	210,731	307,275	43.78%
YoY %	3.49%	28.66%	54.07%	-14.13%	42.51%	-31.42%	-	-
Horiz. %	172.16%	166.36%	129.30%	83.93%	97.74%	68.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	523,233	504,721	392,807	254,183	298,700	210,731	307,275	42.73%
YoY %	3.67%	28.49%	54.54%	-14.90%	41.74%	-31.42%	-	-
Horiz. %	170.28%	164.26%	127.84%	82.72%	97.21%	68.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.43%	29.46%	32.30%	31.36%	32.29%	36.17%	29.11%	-
YoY %	3.29%	-8.79%	3.00%	-2.88%	-10.73%	24.25%	-	-
Horiz. %	104.53%	101.20%	110.96%	107.73%	110.92%	124.25%	100.00%	-
Total Cost	16,897,897	16,056,749	15,155,521	14,325,736	13,198,964	12,240,348	11,518,812	29.19%
YoY %	5.24%	5.95%	5.79%	8.54%	7.83%	6.26%	-	-
Horiz. %	146.70%	139.40%	131.57%	124.37%	114.59%	106.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,170,254	3,037,661	3,023,982	2,610,882	2,756,506	2,613,730	2,655,545	12.57%
YoY %	4.36%	0.45%	15.82%	-5.28%	5.46%	-1.57%	-	-
Horiz. %	119.38%	114.39%	113.87%	98.32%	103.80%	98.43%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	197,434	197,434	147,910	147,910	124,117	148,852	149,119	20.63%
YoY %	0.00%	33.48%	0.00%	19.17%	-16.62%	-0.18%	-	-
Horiz. %	132.40%	132.40%	99.19%	99.19%	83.23%	99.82%	100.00%	-
Div Payout %	37.73%	39.12%	37.65%	58.19%	41.55%	70.64%	48.53%	-
YoY %	-3.55%	3.90%	-35.30%	40.05%	-41.18%	45.56%	-	-
Horiz. %	77.75%	80.61%	77.58%	119.91%	85.62%	145.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	3,170,254	3,037,661	3,023,982	2,610,882	2,756,506	2,613,730	2,655,545	12.57%
YoY %	4.36%	0.45%	15.82%	-5.28%	5.46%	-1.57%	-	-
Horiz. %	119.38%	114.39%	113.87%	98.32%	103.80%	98.43%	100.00%	-
NOSH	990,704	992,699	994,731	970,588	995,128	993,813	496,363	58.72%
YoY %	-0.20%	-0.20%	2.49%	-2.47%	0.13%	100.22%	-	-
Horiz. %	199.59%	199.99%	200.40%	195.54%	200.48%	200.22%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.04%	3.09%	2.55%	1.77%	2.22%	1.69%	2.60%	-
YoY %	-1.62%	21.18%	44.07%	-20.27%	31.36%	-35.00%	-	-
Horiz. %	116.92%	118.85%	98.08%	68.08%	85.38%	65.00%	100.00%	-
ROE	16.50%	16.62%	12.99%	9.74%	10.84%	8.06%	11.57%	-
YoY %	-0.72%	27.94%	33.37%	-10.15%	34.49%	-30.34%	-	-
Horiz. %	142.61%	143.65%	112.27%	84.18%	93.69%	69.66%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	1,759.04	1,668.98	1,563.52	1,502.55	1,356.54	1,252.86	2,382.55	-18.35%
YoY %	5.40%	6.75%	4.06%	10.76%	8.28%	-47.42%	-	-
Horiz. %	73.83%	70.05%	65.62%	63.06%	56.94%	52.58%	100.00%	-
EPS	52.81	50.84	39.49	26.19	30.02	21.20	61.91	-10.08%
YoY %	3.87%	28.74%	50.78%	-12.76%	41.60%	-65.76%	-	-
Horiz. %	85.30%	82.12%	63.79%	42.30%	48.49%	34.24%	100.00%	-
DPS	19.93	19.89	14.87	15.24	12.47	14.98	30.00	-23.92%
YoY %	0.20%	33.76%	-2.43%	22.21%	-16.76%	-50.07%	-	-
Horiz. %	66.43%	66.30%	49.57%	50.80%	41.57%	49.93%	100.00%	-
NAPS	3.20	3.06	3.04	2.69	2.77	2.63	5.35	-29.07%
YoY %	4.58%	0.66%	13.01%	-2.89%	5.32%	-50.84%	-	-
Horiz. %	59.81%	57.20%	56.82%	50.28%	51.78%	49.16%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 970,588
RPS	1,754.17	1,667.71	1,565.53	1,467.97	1,358.82	1,253.31	1,190.40	29.58%
YoY %	5.18%	6.53%	6.65%	8.03%	8.42%	5.28%	-	-
Horiz. %	147.36%	140.10%	131.51%	123.32%	114.15%	105.28%	100.00%	-
EPS	52.67	50.80	39.54	25.59	30.07	21.21	30.93	42.73%
YoY %	3.68%	28.48%	54.51%	-14.90%	41.77%	-31.43%	-	-
Horiz. %	170.29%	164.24%	127.84%	82.74%	97.22%	68.57%	100.00%	-
DPS	19.87	19.87	14.89	14.89	12.49	14.98	15.01	20.62%
YoY %	0.00%	33.45%	0.00%	19.22%	-16.62%	-0.20%	-	-
Horiz. %	132.38%	132.38%	99.20%	99.20%	83.21%	99.80%	100.00%	-
NAPS	3.1911	3.0577	3.0439	2.6281	2.7747	2.631	2.673	12.57%
YoY %	4.36%	0.45%	15.82%	-5.28%	5.46%	-1.57%	-	-
Horiz. %	119.38%	114.39%	113.88%	98.32%	103.80%	98.43%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	4.08	4.06	3.96	3.98	4.16	4.02	3.70	-
P/RPS	0.23	0.24	0.25	0.26	0.31	0.32	0.16	27.45%
YoY %	-4.17%	-4.00%	-3.85%	-16.13%	-3.12%	100.00%	-	-
Horiz. %	143.75%	150.00%	156.25%	162.50%	193.75%	200.00%	100.00%	-
P/EPS	7.73	7.99	10.03	15.20	13.86	18.96	5.98	18.71%
YoY %	-3.25%	-20.34%	-34.01%	9.67%	-26.90%	217.06%	-	-
Horiz. %	129.26%	133.61%	167.73%	254.18%	231.77%	317.06%	100.00%	-
EY	12.94	12.52	9.97	6.58	7.22	5.27	16.73	-15.77%
YoY %	3.35%	25.58%	51.52%	-8.86%	37.00%	-68.50%	-	-
Horiz. %	77.35%	74.84%	59.59%	39.33%	43.16%	31.50%	100.00%	-
DY	4.88	4.90	3.75	3.83	3.00	3.73	8.11	-28.79%
YoY %	-0.41%	30.67%	-2.09%	27.67%	-19.57%	-54.01%	-	-
Horiz. %	60.17%	60.42%	46.24%	47.23%	36.99%	45.99%	100.00%	-
P/NAPS	1.28	1.33	1.30	1.48	1.50	1.53	0.69	51.14%
YoY %	-3.76%	2.31%	-12.16%	-1.33%	-1.96%	121.74%	-	-
Horiz. %	185.51%	192.75%	188.41%	214.49%	217.39%	221.74%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	25/05/06	27/02/06	23/11/05	30/08/05	31/05/05	24/02/05	-
Price	4.12	4.00	4.08	3.88	3.74	4.18	3.94	-
P/RPS	0.23	0.24	0.26	0.26	0.28	0.33	0.17	22.39%
YoY %	-4.17%	-7.69%	0.00%	-7.14%	-15.15%	94.12%	-	-
Horiz. %	135.29%	141.18%	152.94%	152.94%	164.71%	194.12%	100.00%	-
P/EPS	7.80	7.87	10.33	14.82	12.46	19.71	6.36	14.61%
YoY %	-0.89%	-23.81%	-30.30%	18.94%	-36.78%	209.91%	-	-
Horiz. %	122.64%	123.74%	162.42%	233.02%	195.91%	309.91%	100.00%	-
EY	12.82	12.71	9.68	6.75	8.03	5.07	15.71	-12.70%
YoY %	0.87%	31.30%	43.41%	-15.94%	58.38%	-67.73%	-	-
Horiz. %	81.60%	80.90%	61.62%	42.97%	51.11%	32.27%	100.00%	-
DY	4.84	4.97	3.64	3.93	3.33	3.58	7.61	-26.10%
YoY %	-2.62%	36.54%	-7.38%	18.02%	-6.98%	-52.96%	-	-
Horiz. %	63.60%	65.31%	47.83%	51.64%	43.76%	47.04%	100.00%	-
P/NAPS	1.29	1.31	1.34	1.44	1.35	1.59	0.74	44.99%
YoY %	-1.53%	-2.24%	-6.94%	6.67%	-15.09%	114.86%	-	-
Horiz. %	174.32%	177.03%	181.08%	194.59%	182.43%	214.86%	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

No trading signals available.

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

928

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

350

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

UCHITEC

UCHI TECHNOLOGIES BHD

277

MAYBANK

MALAYAN BANKING BHD

241

DNEX

DAGANG NEXCHANGE BERHAD

235

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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