[PETDAG] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -56.05%
YoY- 55.18%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 28,862,484 21,089,220 19,647,690 16,078,890 11,813,806 9,254,510 9,034,462 21.33%
PBT 1,012,102 869,294 871,656 341,756 250,552 795,366 316,152 21.37%
Tax -278,976 -256,768 -256,282 -89,958 -93,062 -250,246 -102,430 18.15%
NP 733,126 612,526 615,374 251,798 157,490 545,120 213,722 22.78%
-
NP to SH 727,712 607,644 611,142 244,396 157,490 545,120 213,722 22.63%
-
Tax Rate 27.56% 29.54% 29.40% 26.32% 37.14% 31.46% 32.40% -
Total Cost 28,129,358 20,476,694 19,032,316 15,827,092 11,656,316 8,709,390 8,820,740 21.30%
-
Net Worth 4,036,216 3,643,878 3,224,369 2,664,358 2,510,925 2,482,331 2,296,268 9.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 238,594 238,291 198,422 99,046 99,050 198,586 198,811 3.08%
Div Payout % 32.79% 39.22% 32.47% 40.53% 62.89% 36.43% 93.02% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 4,036,216 3,643,878 3,224,369 2,664,358 2,510,925 2,482,331 2,296,268 9.84%
NOSH 994,142 992,882 992,113 990,467 495,251 496,466 497,027 12.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.54% 2.90% 3.13% 1.57% 1.33% 5.89% 2.37% -
ROE 18.03% 16.68% 18.95% 9.17% 6.27% 21.96% 9.31% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2,903.26 2,124.04 1,980.39 1,623.36 2,385.42 1,864.08 1,817.70 8.10%
EPS 73.20 61.20 61.60 24.60 31.80 109.80 43.00 9.26%
DPS 24.00 24.00 20.00 10.00 20.00 40.00 40.00 -8.15%
NAPS 4.06 3.67 3.25 2.69 5.07 5.00 4.62 -2.12%
Adjusted Per Share Value based on latest NOSH - 970,588
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2,905.27 2,122.82 1,977.72 1,618.48 1,189.16 931.55 909.40 21.33%
EPS 73.25 61.16 61.52 24.60 15.85 54.87 21.51 22.63%
DPS 24.02 23.99 19.97 9.97 9.97 19.99 20.01 3.08%
NAPS 4.0628 3.6679 3.2456 2.6819 2.5275 2.4987 2.3114 9.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.55 8.80 4.30 3.98 3.50 3.22 2.67 -
P/RPS 0.23 0.41 0.22 0.25 0.15 0.17 0.15 7.37%
P/EPS 8.95 14.38 6.98 16.13 11.01 2.93 6.21 6.27%
EY 11.18 6.95 14.33 6.20 9.09 34.10 16.10 -5.89%
DY 3.66 2.73 4.65 2.51 5.71 12.42 14.98 -20.91%
P/NAPS 1.61 2.40 1.32 1.48 0.69 0.64 0.58 18.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 30/11/06 23/11/05 08/11/04 20/11/03 28/11/02 -
Price 7.05 8.70 4.74 3.88 3.58 3.42 2.70 -
P/RPS 0.24 0.41 0.24 0.24 0.15 0.18 0.15 8.14%
P/EPS 9.63 14.22 7.69 15.72 11.26 3.11 6.28 7.37%
EY 10.38 7.03 13.00 6.36 8.88 32.11 15.93 -6.88%
DY 3.40 2.76 4.22 2.58 5.59 11.70 14.81 -21.73%
P/NAPS 1.74 2.37 1.46 1.44 0.71 0.68 0.58 20.07%

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