[PETDAG] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 24.57%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 12,243,693 9,582,730 8,851,201 7,233,157 6,447,453 4,919,249 -0.95%
PBT 480,968 643,284 355,450 785,698 383,990 239,897 -0.72%
Tax -143,014 -202,102 -110,401 -233,490 -119,998 -77,812 -0.63%
NP 337,953 441,181 245,049 552,208 263,992 162,085 -0.76%
-
NP to SH 337,953 441,181 245,049 552,208 263,992 162,085 -0.76%
-
Tax Rate 29.73% 31.42% 31.06% 29.72% 31.25% 32.44% -
Total Cost 11,905,740 9,141,549 8,606,152 6,680,949 6,183,461 4,757,164 -0.96%
-
Net Worth 2,658,897 2,469,224 2,299,821 2,229,688 1,731,827 1,582,812 -0.54%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 66,265 132,486 132,459 - - - -100.00%
Div Payout % 19.61% 30.03% 54.05% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,658,897 2,469,224 2,299,821 2,229,688 1,731,827 1,582,812 -0.54%
NOSH 496,990 496,825 496,721 496,589 496,225 496,179 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.76% 4.60% 2.77% 7.63% 4.09% 3.29% -
ROE 12.71% 17.87% 10.66% 24.77% 15.24% 10.24% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2,463.57 1,928.79 1,781.92 1,456.57 1,299.30 991.43 -0.95%
EPS 68.00 88.80 49.33 111.20 53.20 32.67 -0.76%
DPS 13.33 26.67 26.67 0.00 0.00 0.00 -100.00%
NAPS 5.35 4.97 4.63 4.49 3.49 3.19 -0.54%
Adjusted Per Share Value based on latest NOSH - 496,162
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,231.19 963.61 890.05 727.34 648.34 494.66 -0.95%
EPS 33.98 44.36 24.64 55.53 26.55 16.30 -0.76%
DPS 6.66 13.32 13.32 0.00 0.00 0.00 -100.00%
NAPS 2.6737 2.483 2.3126 2.2421 1.7415 1.5916 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.70 3.47 2.60 2.11 1.43 0.00 -
P/RPS 0.15 0.18 0.15 0.14 0.11 0.00 -100.00%
P/EPS 5.44 3.91 5.27 1.90 2.69 0.00 -100.00%
EY 18.38 25.59 18.97 52.70 37.20 0.00 -100.00%
DY 3.60 7.68 10.26 0.00 0.00 0.00 -100.00%
P/NAPS 0.69 0.70 0.56 0.47 0.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 27/02/04 24/02/03 28/02/02 20/02/01 28/02/00 -
Price 3.94 3.67 2.70 2.18 1.50 2.16 -
P/RPS 0.16 0.19 0.15 0.15 0.12 0.22 0.33%
P/EPS 5.79 4.13 5.47 1.96 2.82 6.61 0.13%
EY 17.26 24.20 18.27 51.01 35.47 15.12 -0.13%
DY 3.38 7.27 9.88 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 0.74 0.58 0.49 0.43 0.68 -0.08%

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