[PETDAG] QoQ TTM Result on 31-Dec-2002 [#3]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	9,080,518	8,866,080	8,970,494	8,556,971	8,286,328	7,908,558	7,343,438	15.19%
YoY %	2.42%	-1.16%	4.83%	3.27%	4.78%	7.70%	-	-
Horiz. %	123.65%	120.73%	122.16%	116.53%	112.84%	107.70%	100.00%	-
PBT	470,321	519,662	230,714	333,384	496,871	571,893	656,071	-19.88%
YoY %	-9.49%	125.24%	-30.80%	-32.90%	-13.12%	-12.83%	-	-
Horiz. %	71.69%	79.21%	35.17%	50.82%	75.73%	87.17%	100.00%	-
Tax	-155,522	-163,955	-81,614	-103,976	-151,877	-178,726	-196,293	-14.36%
YoY %	5.14%	-100.89%	21.51%	31.54%	15.02%	8.95%	-	-
Horiz. %	79.23%	83.53%	41.58%	52.97%	77.37%	91.05%	100.00%	-
NP	314,799	355,707	149,100	229,408	344,994	393,167	459,778	-22.29%
YoY %	-11.50%	138.57%	-35.01%	-33.50%	-12.25%	-14.49%	-	-
Horiz. %	68.47%	77.36%	32.43%	49.90%	75.03%	85.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314,799	355,707	149,100	229,408	344,994	393,167	459,778	-22.29%
YoY %	-11.50%	138.57%	-35.01%	-33.50%	-12.25%	-14.49%	-	-
Horiz. %	68.47%	77.36%	32.43%	49.90%	75.03%	85.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.07%	31.55%	35.37%	31.19%	30.57%	31.25%	29.92%	-
YoY %	4.82%	-10.80%	13.40%	2.03%	-2.18%	4.45%	-	-
Horiz. %	110.53%	105.45%	118.22%	104.24%	102.17%	104.45%	100.00%	-
Total Cost	8,765,719	8,510,373	8,821,394	8,327,563	7,941,334	7,515,391	6,883,660	17.46%
YoY %	3.00%	-3.53%	5.93%	4.86%	5.67%	9.18%	-	-
Horiz. %	127.34%	123.63%	128.15%	120.98%	115.36%	109.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,482,019	2,462,545	2,239,724	2,297,824	2,298,425	2,277,498	2,186,880	8.79%
YoY %	0.79%	9.95%	-2.53%	-0.03%	0.92%	4.14%	-	-
Horiz. %	113.50%	112.61%	102.42%	105.07%	105.10%	104.14%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	148,832	149,050	149,050	223,471	223,471	198,552	198,552	-17.46%
YoY %	-0.15%	0.00%	-33.30%	0.00%	12.55%	0.00%	-	-
Horiz. %	74.96%	75.07%	75.07%	112.55%	112.55%	100.00%	100.00%	-
Div Payout %	47.28%	41.90%	99.97%	97.41%	64.78%	50.50%	43.18%	-
YoY %	12.84%	-58.09%	2.63%	50.37%	28.28%	16.95%	-	-
Horiz. %	109.50%	97.04%	231.52%	225.59%	150.02%	116.95%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	2,482,019	2,462,545	2,239,724	2,297,824	2,298,425	2,277,498	2,186,880	8.79%
YoY %	0.79%	9.95%	-2.53%	-0.03%	0.92%	4.14%	-	-
Horiz. %	113.50%	112.61%	102.42%	105.07%	105.10%	104.14%	100.00%	-
NOSH	496,403	496,480	495,514	496,290	497,494	494,034	495,891	0.06%
YoY %	-0.02%	0.19%	-0.16%	-0.24%	0.70%	-0.37%	-	-
Horiz. %	100.10%	100.12%	99.92%	100.08%	100.32%	99.63%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	3.47%	4.01%	1.66%	2.68%	4.16%	4.97%	6.26%	-
YoY %	-13.47%	141.57%	-38.06%	-35.58%	-16.30%	-20.61%	-	-
Horiz. %	55.43%	64.06%	26.52%	42.81%	66.45%	79.39%	100.00%	-
ROE	12.68%	14.44%	6.66%	9.98%	15.01%	17.26%	21.02%	-
YoY %	-12.19%	116.82%	-33.27%	-33.51%	-13.04%	-17.89%	-	-
Horiz. %	60.32%	68.70%	31.68%	47.48%	71.41%	82.11%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	1,829.26	1,785.78	1,810.34	1,724.19	1,665.61	1,600.81	1,480.86	15.11%
YoY %	2.43%	-1.36%	5.00%	3.52%	4.05%	8.10%	-	-
Horiz. %	123.53%	120.59%	122.25%	116.43%	112.48%	108.10%	100.00%	-
EPS	63.42	71.65	30.09	46.22	69.35	79.58	92.72	-22.35%
YoY %	-11.49%	138.12%	-34.90%	-33.35%	-12.85%	-14.17%	-	-
Horiz. %	68.40%	77.28%	32.45%	49.85%	74.80%	85.83%	100.00%	-
DPS	30.00	30.00	30.00	45.00	45.00	40.00	40.00	-17.43%
YoY %	0.00%	0.00%	-33.33%	0.00%	12.50%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	112.50%	112.50%	100.00%	100.00%	-
NAPS	5.00	4.96	4.52	4.63	4.62	4.61	4.41	8.72%
YoY %	0.81%	9.73%	-2.38%	0.22%	0.22%	4.54%	-	-
Horiz. %	113.38%	112.47%	102.49%	104.99%	104.76%	104.54%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 496,290
RPS	914.04	892.45	902.96	861.34	834.09	796.07	739.18	15.19%
YoY %	2.42%	-1.16%	4.83%	3.27%	4.78%	7.70%	-	-
Horiz. %	123.66%	120.74%	122.16%	116.53%	112.84%	107.70%	100.00%	-
EPS	31.69	35.81	15.01	23.09	34.73	39.58	46.28	-22.29%
YoY %	-11.51%	138.57%	-34.99%	-33.52%	-12.25%	-14.48%	-	-
Horiz. %	68.47%	77.38%	32.43%	49.89%	75.04%	85.52%	100.00%	-
DPS	14.98	15.00	15.00	22.49	22.49	19.99	19.99	-17.48%
YoY %	-0.13%	0.00%	-33.30%	0.00%	12.51%	0.00%	-	-
Horiz. %	74.94%	75.04%	75.04%	112.51%	112.51%	100.00%	100.00%	-
NAPS	2.4984	2.4788	2.2545	2.313	2.3136	2.2925	2.2013	8.79%
YoY %	0.79%	9.95%	-2.53%	-0.03%	0.92%	4.14%	-	-
Horiz. %	113.50%	112.61%	102.42%	105.07%	105.10%	104.14%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	3.22	3.08	2.83	2.60	2.67	2.85	2.85	-
P/RPS	0.18	0.17	0.16	0.15	0.16	0.18	0.19	-3.53%
YoY %	5.88%	6.25%	6.67%	-6.25%	-11.11%	-5.26%	-	-
Horiz. %	94.74%	89.47%	84.21%	78.95%	84.21%	94.74%	100.00%	-
P/EPS	5.08	4.30	9.41	5.62	3.85	3.58	3.07	39.85%
YoY %	18.14%	-54.30%	67.44%	45.97%	7.54%	16.61%	-	-
Horiz. %	165.47%	140.07%	306.51%	183.06%	125.41%	116.61%	100.00%	-
EY	19.69	23.26	10.63	17.78	25.97	27.92	32.53	-28.42%
YoY %	-15.35%	118.81%	-40.21%	-31.54%	-6.98%	-14.17%	-	-
Horiz. %	60.53%	71.50%	32.68%	54.66%	79.83%	85.83%	100.00%	-
DY	9.32	9.74	10.60	17.31	16.85	14.04	14.04	-23.88%
YoY %	-4.31%	-8.11%	-38.76%	2.73%	20.01%	0.00%	-	-
Horiz. %	66.38%	69.37%	75.50%	123.29%	120.01%	100.00%	100.00%	-
P/NAPS	0.64	0.62	0.63	0.56	0.58	0.62	0.65	-1.02%
YoY %	3.23%	-1.59%	12.50%	-3.45%	-6.45%	-4.62%	-	-
Horiz. %	98.46%	95.38%	96.92%	86.15%	89.23%	95.38%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	20/11/03	21/08/03	26/05/03	24/02/03	28/11/02	20/08/02	23/05/02	-
Price	3.42	3.33	3.08	2.70	2.70	2.92	2.88	-
P/RPS	0.19	0.19	0.17	0.16	0.16	0.18	0.19	0.00%
YoY %	0.00%	11.76%	6.25%	0.00%	-11.11%	-5.26%	-	-
Horiz. %	100.00%	100.00%	89.47%	84.21%	84.21%	94.74%	100.00%	-
P/EPS	5.39	4.65	10.24	5.84	3.89	3.67	3.11	44.23%
YoY %	15.91%	-54.59%	75.34%	50.13%	5.99%	18.01%	-	-
Horiz. %	173.31%	149.52%	329.26%	187.78%	125.08%	118.01%	100.00%	-
EY	18.54	21.52	9.77	17.12	25.68	27.25	32.19	-30.75%
YoY %	-13.85%	120.27%	-42.93%	-33.33%	-5.76%	-15.35%	-	-
Horiz. %	57.60%	66.85%	30.35%	53.18%	79.78%	84.65%	100.00%	-
DY	8.77	9.01	9.74	16.67	16.67	13.70	13.89	-26.38%
YoY %	-2.66%	-7.49%	-41.57%	0.00%	21.68%	-1.37%	-	-
Horiz. %	63.14%	64.87%	70.12%	120.01%	120.01%	98.63%	100.00%	-
P/NAPS	0.68	0.67	0.68	0.58	0.58	0.63	0.65	3.05%
YoY %	1.49%	-1.47%	17.24%	0.00%	-7.94%	-3.08%	-	-
Horiz. %	104.62%	103.08%	104.62%	89.23%	89.23%	96.92%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos