[PETDAG] YoY Annual (Unaudited) Result on 31-Mar-2002 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 12,451,079 9,830,365 8,970,494 7,343,438 6,387,779 5,056,564 19.73%
PBT 330,120 555,189 230,715 656,071 552,586 212,742 9.17%
Tax -119,389 -173,991 -81,614 -196,293 -162,997 -67,129 12.19%
NP 210,731 381,198 149,101 459,778 389,589 145,613 7.66%
-
NP to SH 210,731 381,198 149,101 459,778 389,589 145,613 7.66%
-
Tax Rate 36.17% 31.34% 35.37% 29.92% 29.50% 31.55% -
Total Cost 12,240,348 9,449,167 8,821,393 6,883,660 5,998,190 4,910,951 20.02%
-
Net Worth 2,614,257 2,509,843 2,246,455 2,189,655 1,873,406 1,570,433 10.72%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 149,102 198,799 149,100 198,608 49,692 - -
Div Payout % 70.75% 52.15% 100.00% 43.20% 12.76% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,614,257 2,509,843 2,246,455 2,189,655 1,873,406 1,570,433 10.72%
NOSH 994,014 496,998 497,003 496,520 496,924 496,972 14.86%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.69% 3.88% 1.66% 6.26% 6.10% 2.88% -
ROE 8.06% 15.19% 6.64% 21.00% 20.80% 9.27% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,252.61 1,977.95 1,804.92 1,478.98 1,285.46 1,017.47 4.24%
EPS 21.20 76.70 30.00 92.60 78.40 29.30 -6.26%
DPS 15.00 40.00 30.00 40.00 10.00 0.00 -
NAPS 2.63 5.05 4.52 4.41 3.77 3.16 -3.60%
Adjusted Per Share Value based on latest NOSH - 495,891
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,252.04 988.51 902.04 738.43 642.33 508.47 19.73%
EPS 21.19 38.33 14.99 46.23 39.18 14.64 7.67%
DPS 14.99 19.99 14.99 19.97 5.00 0.00 -
NAPS 2.6288 2.5238 2.259 2.2018 1.8838 1.5792 10.72%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.02 3.72 2.83 2.85 1.46 2.09 -
P/RPS 0.32 0.19 0.16 0.19 0.11 0.21 8.78%
P/EPS 18.96 4.85 9.43 3.08 1.86 7.13 21.59%
EY 5.27 20.62 10.60 32.49 53.70 14.02 -17.76%
DY 3.73 10.75 10.60 14.04 6.85 0.00 -
P/NAPS 1.53 0.74 0.63 0.65 0.39 0.66 18.30%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 24/05/04 26/05/03 23/05/02 23/05/01 17/05/00 -
Price 4.18 3.40 3.08 2.88 1.50 2.14 -
P/RPS 0.33 0.17 0.17 0.19 0.12 0.21 9.45%
P/EPS 19.72 4.43 10.27 3.11 1.91 7.30 21.97%
EY 5.07 22.56 9.74 32.15 52.27 13.69 -18.00%
DY 3.59 11.76 9.74 13.89 6.67 0.00 -
P/NAPS 1.59 0.67 0.68 0.65 0.40 0.68 18.50%

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
Post a Comment