[PETDAG] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -19.07%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 22,198,328 16,379,361 12,243,693 9,582,730 8,851,201 7,233,157 6,447,453 22.87%
PBT 889,986 823,281 480,968 643,284 355,450 785,698 383,990 15.03%
Tax -256,466 -236,553 -143,014 -202,102 -110,401 -233,490 -119,998 13.48%
NP 633,520 586,728 337,953 441,181 245,049 552,208 263,992 15.69%
-
NP to SH 628,245 580,722 337,953 441,181 245,049 552,208 263,992 15.53%
-
Tax Rate 28.82% 28.73% 29.73% 31.42% 31.06% 29.72% 31.25% -
Total Cost 21,564,808 15,792,633 11,905,740 9,141,549 8,606,152 6,680,949 6,183,461 23.13%
-
Net Worth 3,320,157 3,022,514 2,658,897 2,469,224 2,299,821 2,229,688 1,731,827 11.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 66,283 66,265 132,486 132,459 - - -
Div Payout % - 11.41% 19.61% 30.03% 54.05% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,320,157 3,022,514 2,658,897 2,469,224 2,299,821 2,229,688 1,731,827 11.45%
NOSH 994,059 994,248 496,990 496,825 496,721 496,589 496,225 12.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.85% 3.58% 2.76% 4.60% 2.77% 7.63% 4.09% -
ROE 18.92% 19.21% 12.71% 17.87% 10.66% 24.77% 15.24% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2,233.10 1,647.41 2,463.57 1,928.79 1,781.92 1,456.57 1,299.30 9.44%
EPS 63.20 58.40 68.00 88.80 49.33 111.20 53.20 2.91%
DPS 0.00 6.67 13.33 26.67 26.67 0.00 0.00 -
NAPS 3.34 3.04 5.35 4.97 4.63 4.49 3.49 -0.72%
Adjusted Per Share Value based on latest NOSH - 498,512
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2,232.19 1,647.06 1,231.19 963.61 890.05 727.34 648.34 22.87%
EPS 63.17 58.40 33.98 44.36 24.64 55.53 26.55 15.53%
DPS 0.00 6.67 6.66 13.32 13.32 0.00 0.00 -
NAPS 3.3386 3.0393 2.6737 2.483 2.3126 2.2421 1.7415 11.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.98 3.96 3.70 3.47 2.60 2.11 1.43 -
P/RPS 0.22 0.24 0.15 0.18 0.15 0.14 0.11 12.24%
P/EPS 7.88 6.78 5.44 3.91 5.27 1.90 2.69 19.60%
EY 12.69 14.75 18.38 25.59 18.97 52.70 37.20 -16.40%
DY 0.00 1.68 3.60 7.68 10.26 0.00 0.00 -
P/NAPS 1.49 1.30 0.69 0.70 0.56 0.47 0.41 23.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 27/02/04 24/02/03 28/02/02 20/02/01 -
Price 5.95 4.08 3.94 3.67 2.70 2.18 1.50 -
P/RPS 0.27 0.25 0.16 0.19 0.15 0.15 0.12 14.46%
P/EPS 9.41 6.99 5.79 4.13 5.47 1.96 2.82 22.23%
EY 10.62 14.32 17.26 24.20 18.27 51.01 35.47 -18.20%
DY 0.00 1.63 3.38 7.27 9.88 0.00 0.00 -
P/NAPS 1.78 1.34 0.74 0.74 0.58 0.49 0.43 26.70%

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