[PETDAG] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Annualized Quarter Result
Revenue	19,647,690	16,078,890	11,813,806	9,254,510	9,034,462	7,148,682	6,203,782	21.17%
YoY %	22.20%	36.10%	27.65%	2.44%	26.38%	15.23%	-	-
Horiz. %	316.71%	259.18%	190.43%	149.18%	145.63%	115.23%	100.00%	-
PBT	871,656	341,756	250,552	795,366	316,152	634,552	248,464	23.25%
YoY %	155.05%	36.40%	-68.50%	151.58%	-50.18%	155.39%	-	-
Horiz. %	350.82%	137.55%	100.84%	320.11%	127.24%	255.39%	100.00%	-
Tax	-256,282	-89,958	-93,062	-250,246	-102,430	-191,262	-80,958	21.16%
YoY %	-184.89%	3.34%	62.81%	-144.31%	46.45%	-136.25%	-	-
Horiz. %	316.56%	111.12%	114.95%	309.11%	126.52%	236.25%	100.00%	-
NP	615,374	251,798	157,490	545,120	213,722	443,290	167,506	24.20%
YoY %	144.39%	59.88%	-71.11%	155.06%	-51.79%	164.64%	-	-
Horiz. %	367.37%	150.32%	94.02%	325.43%	127.59%	264.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	611,142	244,396	157,490	545,120	213,722	443,290	167,506	24.06%
YoY %	150.06%	55.18%	-71.11%	155.06%	-51.79%	164.64%	-	-
Horiz. %	364.85%	145.90%	94.02%	325.43%	127.59%	264.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.40%	26.32%	37.14%	31.46%	32.40%	30.14%	32.58%	-
YoY %	11.70%	-29.13%	18.05%	-2.90%	7.50%	-7.49%	-	-
Horiz. %	90.24%	80.79%	114.00%	96.56%	99.45%	92.51%	100.00%	-
Total Cost	19,032,316	15,827,092	11,656,316	8,709,390	8,820,740	6,705,392	6,036,276	21.08%
YoY %	20.25%	35.78%	33.84%	-1.26%	31.55%	11.08%	-	-
Horiz. %	315.30%	262.20%	193.10%	144.28%	146.13%	111.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,224,369	2,664,358	2,510,925	2,482,331	2,296,268	2,042,513	1,615,590	12.20%
YoY %	21.02%	6.11%	1.15%	8.10%	12.42%	26.43%	-	-
Horiz. %	199.58%	164.92%	155.42%	153.65%	142.13%	126.43%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	198,422	99,046	99,050	198,586	198,811	149,088	99,115	12.25%
YoY %	100.33%	-0.00%	-50.12%	-0.11%	33.35%	50.42%	-	-
Horiz. %	200.19%	99.93%	99.93%	200.36%	200.59%	150.42%	100.00%	-
Div Payout %	32.47%	40.53%	62.89%	36.43%	93.02%	33.63%	59.17%	-
YoY %	-19.89%	-35.55%	72.63%	-60.84%	176.60%	-43.16%	-	-
Horiz. %	54.88%	68.50%	106.29%	61.57%	157.21%	56.84%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	3,224,369	2,664,358	2,510,925	2,482,331	2,296,268	2,042,513	1,615,590	12.20%
YoY %	21.02%	6.11%	1.15%	8.10%	12.42%	26.43%	-	-
Horiz. %	199.58%	164.92%	155.42%	153.65%	142.13%	126.43%	100.00%	-
NOSH	992,113	990,467	495,251	496,466	497,027	496,961	495,579	12.25%
YoY %	0.17%	99.99%	-0.24%	-0.11%	0.01%	0.28%	-	-
Horiz. %	200.19%	199.86%	99.93%	100.18%	100.29%	100.28%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	3.13%	1.57%	1.33%	5.89%	2.37%	6.20%	2.70%	-
YoY %	99.36%	18.05%	-77.42%	148.52%	-61.77%	129.63%	-	-
Horiz. %	115.93%	58.15%	49.26%	218.15%	87.78%	229.63%	100.00%	-
ROE	18.95%	9.17%	6.27%	21.96%	9.31%	21.70%	10.37%	-
YoY %	106.65%	46.25%	-71.45%	135.88%	-57.10%	109.26%	-	-
Horiz. %	182.74%	88.43%	60.46%	211.76%	89.78%	209.26%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	1,980.39	1,623.36	2,385.42	1,864.08	1,817.70	1,438.48	1,251.82	7.94%
YoY %	21.99%	-31.95%	27.97%	2.55%	26.36%	14.91%	-	-
Horiz. %	158.20%	129.68%	190.56%	148.91%	145.20%	114.91%	100.00%	-
EPS	61.60	24.60	31.80	109.80	43.00	89.20	33.80	10.51%
YoY %	150.41%	-22.64%	-71.04%	155.35%	-51.79%	163.91%	-	-
Horiz. %	182.25%	72.78%	94.08%	324.85%	127.22%	263.91%	100.00%	-
DPS	20.00	10.00	20.00	40.00	40.00	30.00	20.00	0.00%
YoY %	100.00%	-50.00%	-50.00%	0.00%	33.33%	50.00%	-	-
Horiz. %	100.00%	50.00%	100.00%	200.00%	200.00%	150.00%	100.00%	-
NAPS	3.25	2.69	5.07	5.00	4.62	4.11	3.26	-0.05%
YoY %	20.82%	-46.94%	1.40%	8.23%	12.41%	26.07%	-	-
Horiz. %	99.69%	82.52%	155.52%	153.37%	141.72%	126.07%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 496,403
RPS	1,977.72	1,618.48	1,189.16	931.55	909.40	719.58	624.47	21.17%
YoY %	22.20%	36.10%	27.65%	2.44%	26.38%	15.23%	-	-
Horiz. %	316.70%	259.18%	190.43%	149.17%	145.63%	115.23%	100.00%	-
EPS	61.52	24.60	15.85	54.87	21.51	44.62	16.86	24.06%
YoY %	150.08%	55.21%	-71.11%	155.09%	-51.79%	164.65%	-	-
Horiz. %	364.89%	145.91%	94.01%	325.44%	127.58%	264.65%	100.00%	-
DPS	19.97	9.97	9.97	19.99	20.01	15.01	9.98	12.24%
YoY %	100.30%	0.00%	-50.13%	-0.10%	33.31%	50.40%	-	-
Horiz. %	200.10%	99.90%	99.90%	200.30%	200.50%	150.40%	100.00%	-
NAPS	3.2456	2.6819	2.5275	2.4987	2.3114	2.056	1.6262	12.20%
YoY %	21.02%	6.11%	1.15%	8.10%	12.42%	26.43%	-	-
Horiz. %	199.58%	164.92%	155.42%	153.65%	142.14%	126.43%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	4.30	3.98	3.50	3.22	2.67	1.84	1.75	-
P/RPS	0.22	0.25	0.15	0.17	0.15	0.13	0.14	7.82%
YoY %	-12.00%	66.67%	-11.76%	13.33%	15.38%	-7.14%	-	-
Horiz. %	157.14%	178.57%	107.14%	121.43%	107.14%	92.86%	100.00%	-
P/EPS	6.98	16.13	11.01	2.93	6.21	2.06	5.18	5.09%
YoY %	-56.73%	46.50%	275.77%	-52.82%	201.46%	-60.23%	-	-
Horiz. %	134.75%	311.39%	212.55%	56.56%	119.88%	39.77%	100.00%	-
EY	14.33	6.20	9.09	34.10	16.10	48.48	19.31	-4.84%
YoY %	131.13%	-31.79%	-73.34%	111.80%	-66.79%	151.06%	-	-
Horiz. %	74.21%	32.11%	47.07%	176.59%	83.38%	251.06%	100.00%	-
DY	4.65	2.51	5.71	12.42	14.98	16.30	11.43	-13.91%
YoY %	85.26%	-56.04%	-54.03%	-17.09%	-8.10%	42.61%	-	-
Horiz. %	40.68%	21.96%	49.96%	108.66%	131.06%	142.61%	100.00%	-
P/NAPS	1.32	1.48	0.69	0.64	0.58	0.45	0.54	16.05%
YoY %	-10.81%	114.49%	7.81%	10.34%	28.89%	-16.67%	-	-
Horiz. %	244.44%	274.07%	127.78%	118.52%	107.41%	83.33%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/11/06	23/11/05	08/11/04	20/11/03	28/11/02	20/11/01	29/11/00	-
Price	4.74	3.88	3.58	3.42	2.70	2.06	1.60	-
P/RPS	0.24	0.24	0.15	0.18	0.15	0.14	0.13	10.75%
YoY %	0.00%	60.00%	-16.67%	20.00%	7.14%	7.69%	-	-
Horiz. %	184.62%	184.62%	115.38%	138.46%	115.38%	107.69%	100.00%	-
P/EPS	7.69	15.72	11.26	3.11	6.28	2.31	4.73	8.43%
YoY %	-51.08%	39.61%	262.06%	-50.48%	171.86%	-51.16%	-	-
Horiz. %	162.58%	332.35%	238.05%	65.75%	132.77%	48.84%	100.00%	-
EY	13.00	6.36	8.88	32.11	15.93	43.30	21.12	-7.76%
YoY %	104.40%	-28.38%	-72.35%	101.57%	-63.21%	105.02%	-	-
Horiz. %	61.55%	30.11%	42.05%	152.04%	75.43%	205.02%	100.00%	-
DY	4.22	2.58	5.59	11.70	14.81	14.56	12.50	-16.54%
YoY %	63.57%	-53.85%	-52.22%	-21.00%	1.72%	16.48%	-	-
Horiz. %	33.76%	20.64%	44.72%	93.60%	118.48%	116.48%	100.00%	-
P/NAPS	1.46	1.44	0.71	0.68	0.58	0.50	0.49	19.94%
YoY %	1.39%	102.82%	4.41%	17.24%	16.00%	2.04%	-	-
Horiz. %	297.96%	293.88%	144.90%	138.78%	118.37%	102.04%	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 14:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-07-01 14:30:00

ADX

30 Mins

SELL

2024-07-01 14:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-01 12:25:00

EMA 5

5 Mins

SELL

2024-07-01 12:20:00

ADX

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

904

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

630

GENTING

GENTING BHD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

NOTION

NOTION VTEC BHD

438

DNEX

DAGANG NEXCHANGE BERHAD

381

SNS

SNS NETWORK TECHNOLOGY BERHAD

355

TSH

TSH RESOURCES BHD

309

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

90,265,600

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.82

+0.065

60,537,800

INGENIEU

0.055

+0.005

57,407,100

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.995

-0.025

52,056,600

NOVAMSC

0.23

+0.015

48,750,400

EATECH

0.355

+0.015

42,322,000

HIAPTEK

0.44

+0.015

38,520,200

More active Stocks

NESTLE

122.30

+0.80

85,800

AJI

15.70

+0.20

120,400

UTDPLT

24.70

+0.20

72,900

BIPORT

6.50

+0.20

1,000

VSTECS

4.38

+0.18

601,200

HUMEIND

3.51

+0.16

1,323,600

KSENG

6.22

+0.14

413,900

HEIM

22.18

+0.14

106,300

YTL

3.58

+0.13

6,165,900

PPB

14.42

+0.12

45,900

More gainer Stocks

MPI

38.92

-0.50

1,100

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

8,342,300

UMS

2.13

-0.16

2,000

PETDAG

17.30

-0.14

65,900

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

17,500

ANALABS

1.76

-0.10

3,100

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