[PETDAG] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -13.6%
YoY- 155.66%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 19,496,360 16,567,916 12,451,079 9,830,365 8,970,494 7,343,438 6,387,779 20.42%
PBT 903,198 724,670 330,120 555,189 230,715 656,071 552,586 8.52%
Tax -256,559 -213,500 -119,389 -173,991 -81,614 -196,293 -162,997 7.84%
NP 646,639 511,170 210,731 381,198 149,101 459,778 389,589 8.80%
-
NP to SH 640,307 504,722 210,731 381,198 149,101 459,778 389,589 8.62%
-
Tax Rate 28.41% 29.46% 36.17% 31.34% 35.37% 29.92% 29.50% -
Total Cost 18,849,721 16,056,746 12,240,348 9,449,167 8,821,393 6,883,660 5,998,190 21.01%
-
Net Worth 3,484,461 3,031,807 2,614,257 2,509,843 2,246,455 2,189,655 1,873,406 10.89%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 297,817 198,807 149,102 198,799 149,100 198,608 49,692 34.75%
Div Payout % 46.51% 39.39% 70.75% 52.15% 100.00% 43.20% 12.76% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,484,461 3,031,807 2,614,257 2,509,843 2,246,455 2,189,655 1,873,406 10.89%
NOSH 992,724 994,035 994,014 496,998 497,003 496,520 496,924 12.21%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.32% 3.09% 1.69% 3.88% 1.66% 6.26% 6.10% -
ROE 18.38% 16.65% 8.06% 15.19% 6.64% 21.00% 20.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,963.93 1,666.73 1,252.61 1,977.95 1,804.92 1,478.98 1,285.46 7.31%
EPS 64.50 50.80 21.20 76.70 30.00 92.60 78.40 -3.19%
DPS 30.00 20.00 15.00 40.00 30.00 40.00 10.00 20.08%
NAPS 3.51 3.05 2.63 5.05 4.52 4.41 3.77 -1.18%
Adjusted Per Share Value based on latest NOSH - 498,240
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,962.48 1,667.71 1,253.31 989.51 902.96 739.18 642.99 20.42%
EPS 64.45 50.80 21.21 38.37 15.01 46.28 39.22 8.62%
DPS 29.98 20.01 15.01 20.01 15.01 19.99 5.00 34.76%
NAPS 3.5074 3.0518 2.6315 2.5264 2.2613 2.2041 1.8858 10.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.15 4.06 4.02 3.72 2.83 2.85 1.46 -
P/RPS 0.31 0.24 0.32 0.19 0.16 0.19 0.11 18.83%
P/EPS 9.53 8.00 18.96 4.85 9.43 3.08 1.86 31.28%
EY 10.49 12.51 5.27 20.62 10.60 32.49 53.70 -23.81%
DY 4.88 4.93 3.73 10.75 10.60 14.04 6.85 -5.49%
P/NAPS 1.75 1.33 1.53 0.74 0.63 0.65 0.39 28.41%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 31/05/05 24/05/04 26/05/03 23/05/02 23/05/01 -
Price 7.25 4.00 4.18 3.40 3.08 2.88 1.50 -
P/RPS 0.37 0.24 0.33 0.17 0.17 0.19 0.12 20.63%
P/EPS 11.24 7.88 19.72 4.43 10.27 3.11 1.91 34.34%
EY 8.90 12.69 5.07 22.56 9.74 32.15 52.27 -25.54%
DY 4.14 5.00 3.59 11.76 9.74 13.89 6.67 -7.63%
P/NAPS 2.07 1.31 1.59 0.67 0.68 0.65 0.40 31.50%

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