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

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	11,110,013	10,482,211	9,830,365	9,519,141	9,080,518	8,866,080	8,970,494	15.28%
YoY %	5.99%	6.63%	3.27%	4.83%	2.42%	-1.16%	-	-
Horiz. %	123.85%	116.85%	109.59%	106.12%	101.23%	98.84%	100.00%	-
PBT	282,782	322,785	555,189	446,590	470,321	519,662	230,714	14.48%
YoY %	-12.39%	-41.86%	24.32%	-5.05%	-9.49%	125.24%	-	-
Horiz. %	122.57%	139.91%	240.64%	193.57%	203.85%	225.24%	100.00%	-
Tax	-91,901	-107,982	-170,493	-150,390	-155,522	-163,955	-81,614	8.21%
YoY %	14.89%	36.66%	-13.37%	3.30%	5.14%	-100.89%	-	-
Horiz. %	112.60%	132.31%	208.90%	184.27%	190.56%	200.89%	100.00%	-
NP	190,881	214,803	384,696	296,200	314,799	355,707	149,100	17.84%
YoY %	-11.14%	-44.16%	29.88%	-5.91%	-11.50%	138.57%	-	-
Horiz. %	128.02%	144.07%	258.01%	198.66%	211.13%	238.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,881	214,803	384,696	296,200	314,799	355,707	149,100	17.84%
YoY %	-11.14%	-44.16%	29.88%	-5.91%	-11.50%	138.57%	-	-
Horiz. %	128.02%	144.07%	258.01%	198.66%	211.13%	238.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.50%	33.45%	30.71%	33.68%	33.07%	31.55%	35.37%	-
YoY %	-2.84%	8.92%	-8.82%	1.84%	4.82%	-10.80%	-	-
Horiz. %	91.89%	94.57%	86.82%	95.22%	93.50%	89.20%	100.00%	-
Total Cost	10,919,132	10,267,408	9,445,669	9,222,941	8,765,719	8,510,373	8,821,394	15.23%
YoY %	6.35%	8.70%	2.41%	5.22%	3.00%	-3.53%	-	-
Horiz. %	123.78%	116.39%	107.08%	104.55%	99.37%	96.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.91%	1.63%	1.55%	-0.18%	0.79%	9.95%	-	-
Horiz. %	111.99%	114.17%	112.34%	110.62%	110.82%	109.95%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	149,119	198,928	198,928	148,832	148,832	149,050	149,050	0.03%
YoY %	-25.04%	0.00%	33.66%	0.00%	-0.15%	0.00%	-	-
Horiz. %	100.05%	133.46%	133.46%	99.85%	99.85%	100.00%	100.00%	-
Div Payout %	78.12%	92.61%	51.71%	50.25%	47.28%	41.90%	99.97%	-
YoY %	-15.65%	79.09%	2.91%	6.28%	12.84%	-58.09%	-	-
Horiz. %	78.14%	92.64%	51.73%	50.27%	47.29%	41.91%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
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%
YoY %	-1.91%	1.63%	1.55%	-0.18%	0.79%	9.95%	-	-
Horiz. %	111.99%	114.17%	112.34%	110.62%	110.82%	109.95%	100.00%	-
NOSH	494,714	495,543	498,240	498,512	496,403	496,480	495,514	-0.10%
YoY %	-0.17%	-0.54%	-0.05%	0.42%	-0.02%	0.19%	-	-
Horiz. %	99.84%	100.01%	100.55%	100.61%	100.18%	100.19%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	1.72%	2.05%	3.91%	3.11%	3.47%	4.01%	1.66%	-
YoY %	-16.10%	-47.57%	25.72%	-10.37%	-13.47%	141.57%	-	-
Horiz. %	103.61%	123.49%	235.54%	187.35%	209.04%	241.57%	100.00%	-
ROE	7.61%	8.40%	15.29%	11.96%	12.68%	14.44%	6.66%	-
YoY %	-9.40%	-45.06%	27.84%	-5.68%	-12.19%	116.82%	-	-
Horiz. %	114.26%	126.13%	229.58%	179.58%	190.39%	216.82%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	2,245.74	2,115.30	1,973.02	1,909.51	1,829.26	1,785.78	1,810.34	15.40%
YoY %	6.17%	7.21%	3.33%	4.39%	2.43%	-1.36%	-	-
Horiz. %	124.05%	116.85%	108.99%	105.48%	101.05%	98.64%	100.00%	-
EPS	38.58	43.35	77.21	59.42	63.42	71.65	30.09	17.96%
YoY %	-11.00%	-43.85%	29.94%	-6.31%	-11.49%	138.12%	-	-
Horiz. %	128.22%	144.07%	256.60%	197.47%	210.77%	238.12%	100.00%	-
DPS	30.00	40.00	40.00	30.00	30.00	30.00	30.00	0.00%
YoY %	-25.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	133.33%	133.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.07	5.16	5.05	4.97	5.00	4.96	4.52	7.93%
YoY %	-1.74%	2.18%	1.61%	-0.60%	0.81%	9.73%	-	-
Horiz. %	112.17%	114.16%	111.73%	109.96%	110.62%	109.73%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 498,512
RPS	1,118.32	1,055.13	989.51	958.19	914.04	892.45	902.96	15.28%
YoY %	5.99%	6.63%	3.27%	4.83%	2.42%	-1.16%	-	-
Horiz. %	123.85%	116.85%	109.59%	106.12%	101.23%	98.84%	100.00%	-
EPS	19.21	21.62	38.72	29.82	31.69	35.81	15.01	17.82%
YoY %	-11.15%	-44.16%	29.85%	-5.90%	-11.51%	138.57%	-	-
Horiz. %	127.98%	144.04%	257.96%	198.67%	211.13%	238.57%	100.00%	-
DPS	15.01	20.02	20.02	14.98	14.98	15.00	15.00	0.04%
YoY %	-25.02%	0.00%	33.64%	0.00%	-0.13%	0.00%	-	-
Horiz. %	100.07%	133.47%	133.47%	99.87%	99.87%	100.00%	100.00%	-
NAPS	2.5247	2.5739	2.5327	2.4939	2.4984	2.4788	2.2545	7.81%
YoY %	-1.91%	1.63%	1.56%	-0.18%	0.79%	9.95%	-	-
Horiz. %	111.98%	114.17%	112.34%	110.62%	110.82%	109.95%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
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	0.16	0.16	0.19	0.18	0.18	0.17	0.16	0.00%
YoY %	0.00%	-15.79%	5.56%	0.00%	5.88%	6.25%	-	-
Horiz. %	100.00%	100.00%	118.75%	112.50%	112.50%	106.25%	100.00%	-
P/EPS	9.07	7.84	4.82	5.84	5.08	4.30	9.41	-2.41%
YoY %	15.69%	62.66%	-17.47%	14.96%	18.14%	-54.30%	-	-
Horiz. %	96.39%	83.32%	51.22%	62.06%	53.99%	45.70%	100.00%	-
EY	11.02	12.75	20.76	17.12	19.69	23.26	10.63	2.42%
YoY %	-13.57%	-38.58%	21.26%	-13.05%	-15.35%	118.81%	-	-
Horiz. %	103.67%	119.94%	195.30%	161.05%	185.23%	218.81%	100.00%	-
DY	8.57	11.76	10.75	8.65	9.32	9.74	10.60	-13.18%
YoY %	-27.13%	9.40%	24.28%	-7.19%	-4.31%	-8.11%	-	-
Horiz. %	80.85%	110.94%	101.42%	81.60%	87.92%	91.89%	100.00%	-
P/NAPS	0.69	0.66	0.74	0.70	0.64	0.62	0.63	6.23%
YoY %	4.55%	-10.81%	5.71%	9.38%	3.23%	-1.59%	-	-
Horiz. %	109.52%	104.76%	117.46%	111.11%	101.59%	98.41%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
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	0.16	0.17	0.17	0.19	0.19	0.19	0.17	-3.95%
YoY %	-5.88%	0.00%	-10.53%	0.00%	0.00%	11.76%	-	-
Horiz. %	94.12%	100.00%	100.00%	111.76%	111.76%	111.76%	100.00%	-
P/EPS	9.28	8.07	4.40	6.18	5.39	4.65	10.24	-6.33%
YoY %	14.99%	83.41%	-28.80%	14.66%	15.91%	-54.59%	-	-
Horiz. %	90.62%	78.81%	42.97%	60.35%	52.64%	45.41%	100.00%	-
EY	10.78	12.38	22.71	16.19	18.54	21.52	9.77	6.75%
YoY %	-12.92%	-45.49%	40.27%	-12.68%	-13.85%	120.27%	-	-
Horiz. %	110.34%	126.71%	232.45%	165.71%	189.76%	220.27%	100.00%	-
DY	8.38	11.43	11.76	8.17	8.77	9.01	9.74	-9.51%
YoY %	-26.68%	-2.81%	43.94%	-6.84%	-2.66%	-7.49%	-	-
Horiz. %	86.04%	117.35%	120.74%	83.88%	90.04%	92.51%	100.00%	-
P/NAPS	0.71	0.68	0.67	0.74	0.68	0.67	0.68	2.91%
YoY %	4.41%	1.49%	-9.46%	8.82%	1.49%	-1.47%	-	-
Horiz. %	104.41%	100.00%	98.53%	108.82%	100.00%	98.53%	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