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

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 23.37%
YoY- 155.06%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 9,823,845 8,039,445 5,906,903 4,627,255 4,517,231 3,574,341 3,101,891 21.17%
PBT 435,828 170,878 125,276 397,683 158,076 317,276 124,232 23.25%
Tax -128,141 -44,979 -46,531 -125,123 -51,215 -95,631 -40,479 21.16%
NP 307,687 125,899 78,745 272,560 106,861 221,645 83,753 24.20%
-
NP to SH 305,571 122,198 78,745 272,560 106,861 221,645 83,753 24.06%
-
Tax Rate 29.40% 26.32% 37.14% 31.46% 32.40% 30.14% 32.58% -
Total Cost 9,516,158 7,913,546 5,828,158 4,354,695 4,410,370 3,352,696 3,018,138 21.08%
-
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%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 99,211 49,523 49,525 99,293 99,405 74,544 49,557 12.25%
Div Payout % 32.47% 40.53% 62.89% 36.43% 93.02% 33.63% 59.17% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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%
NOSH 992,113 990,467 495,251 496,466 497,027 496,961 495,579 12.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.13% 1.57% 1.33% 5.89% 2.37% 6.20% 2.70% -
ROE 9.48% 4.59% 3.14% 10.98% 4.65% 10.85% 5.18% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 990.19 811.68 1,192.71 932.04 908.85 719.24 625.91 7.94%
EPS 30.80 12.30 15.90 54.90 21.50 44.60 16.90 10.51%
DPS 10.00 5.00 10.00 20.00 20.00 15.00 10.00 0.00%
NAPS 3.25 2.69 5.07 5.00 4.62 4.11 3.26 -0.05%
Adjusted Per Share Value based on latest NOSH - 496,403
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 988.86 809.24 594.58 465.77 454.70 359.79 312.23 21.17%
EPS 30.76 12.30 7.93 27.44 10.76 22.31 8.43 24.06%
DPS 9.99 4.98 4.99 9.99 10.01 7.50 4.99 12.25%
NAPS 3.2456 2.6819 2.5275 2.4987 2.3114 2.056 1.6262 12.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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 0.43 0.49 0.29 0.35 0.29 0.26 0.28 7.40%
P/EPS 13.96 32.26 22.01 5.87 12.42 4.13 10.36 5.09%
EY 7.16 3.10 4.54 17.05 8.05 24.24 9.66 -4.86%
DY 2.33 1.26 2.86 6.21 7.49 8.15 5.71 -13.87%
P/NAPS 1.32 1.48 0.69 0.64 0.58 0.45 0.54 16.05%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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 0.48 0.48 0.30 0.37 0.30 0.29 0.26 10.75%
P/EPS 15.39 31.45 22.52 6.23 12.56 4.62 9.47 8.42%
EY 6.50 3.18 4.44 16.05 7.96 21.65 10.56 -7.76%
DY 2.11 1.29 2.79 5.85 7.41 7.28 6.25 -16.54%
P/NAPS 1.46 1.44 0.71 0.68 0.58 0.50 0.49 19.94%

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