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

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Cumulative Result
Revenue	14,431,242	10,544,610	9,823,845	8,039,445	5,906,903	4,627,255	4,517,231	21.33%
YoY %	36.86%	7.34%	22.20%	36.10%	27.65%	2.44%	-	-
Horiz. %	319.47%	233.43%	217.47%	177.97%	130.76%	102.44%	100.00%	-
PBT	506,051	434,647	435,828	170,878	125,276	397,683	158,076	21.37%
YoY %	16.43%	-0.27%	155.05%	36.40%	-68.50%	151.58%	-	-
Horiz. %	320.13%	274.96%	275.71%	108.10%	79.25%	251.58%	100.00%	-
Tax	-139,488	-128,384	-128,141	-44,979	-46,531	-125,123	-51,215	18.15%
YoY %	-8.65%	-0.19%	-184.89%	3.34%	62.81%	-144.31%	-	-
Horiz. %	272.36%	250.68%	250.20%	87.82%	90.85%	244.31%	100.00%	-
NP	366,563	306,263	307,687	125,899	78,745	272,560	106,861	22.78%
YoY %	19.69%	-0.46%	144.39%	59.88%	-71.11%	155.06%	-	-
Horiz. %	343.03%	286.60%	287.93%	117.82%	73.69%	255.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,856	303,822	305,571	122,198	78,745	272,560	106,861	22.63%
YoY %	19.76%	-0.57%	150.06%	55.18%	-71.11%	155.06%	-	-
Horiz. %	340.49%	284.32%	285.95%	114.35%	73.69%	255.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.56%	29.54%	29.40%	26.32%	37.14%	31.46%	32.40%	-
YoY %	-6.70%	0.48%	11.70%	-29.13%	18.05%	-2.90%	-	-
Horiz. %	85.06%	91.17%	90.74%	81.23%	114.63%	97.10%	100.00%	-
Total Cost	14,064,679	10,238,347	9,516,158	7,913,546	5,828,158	4,354,695	4,410,370	21.30%
YoY %	37.37%	7.59%	20.25%	35.78%	33.84%	-1.26%	-	-
Horiz. %	318.90%	232.14%	215.77%	179.43%	132.15%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	10.77%	13.01%	21.02%	6.11%	1.15%	8.10%	-	-
Horiz. %	175.77%	158.69%	140.42%	116.03%	109.35%	108.10%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	119,297	119,145	99,211	49,523	49,525	99,293	99,405	3.08%
YoY %	0.13%	20.09%	100.33%	-0.00%	-50.12%	-0.11%	-	-
Horiz. %	120.01%	119.86%	99.80%	49.82%	49.82%	99.89%	100.00%	-
Div Payout %	32.79%	39.22%	32.47%	40.53%	62.89%	36.43%	93.02%	-
YoY %	-16.39%	20.79%	-19.89%	-35.55%	72.63%	-60.84%	-	-
Horiz. %	35.25%	42.16%	34.91%	43.57%	67.61%	39.16%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
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%
YoY %	10.77%	13.01%	21.02%	6.11%	1.15%	8.10%	-	-
Horiz. %	175.77%	158.69%	140.42%	116.03%	109.35%	108.10%	100.00%	-
NOSH	994,142	992,882	992,113	990,467	495,251	496,466	497,027	12.23%
YoY %	0.13%	0.08%	0.17%	99.99%	-0.24%	-0.11%	-	-
Horiz. %	200.02%	199.76%	199.61%	199.28%	99.64%	99.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	2.54%	2.90%	3.13%	1.57%	1.33%	5.89%	2.37%	-
YoY %	-12.41%	-7.35%	99.36%	18.05%	-77.42%	148.52%	-	-
Horiz. %	107.17%	122.36%	132.07%	66.24%	56.12%	248.52%	100.00%	-
ROE	9.01%	8.34%	9.48%	4.59%	3.14%	10.98%	4.65%	-
YoY %	8.03%	-12.03%	106.54%	46.18%	-71.40%	136.13%	-	-
Horiz. %	193.76%	179.35%	203.87%	98.71%	67.53%	236.13%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	1,451.63	1,062.02	990.19	811.68	1,192.71	932.04	908.85	8.10%
YoY %	36.69%	7.25%	21.99%	-31.95%	27.97%	2.55%	-	-
Horiz. %	159.72%	116.85%	108.95%	89.31%	131.23%	102.55%	100.00%	-
EPS	36.60	30.60	30.80	12.30	15.90	54.90	21.50	9.26%
YoY %	19.61%	-0.65%	150.41%	-22.64%	-71.04%	155.35%	-	-
Horiz. %	170.23%	142.33%	143.26%	57.21%	73.95%	255.35%	100.00%	-
DPS	12.00	12.00	10.00	5.00	10.00	20.00	20.00	-8.15%
YoY %	0.00%	20.00%	100.00%	-50.00%	-50.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	50.00%	25.00%	50.00%	100.00%	100.00%	-
NAPS	4.06	3.67	3.25	2.69	5.07	5.00	4.62	-2.12%
YoY %	10.63%	12.92%	20.82%	-46.94%	1.40%	8.23%	-	-
Horiz. %	87.88%	79.44%	70.35%	58.23%	109.74%	108.23%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 970,588
RPS	1,452.63	1,061.41	988.86	809.24	594.58	465.77	454.70	21.33%
YoY %	36.86%	7.34%	22.20%	36.10%	27.66%	2.43%	-	-
Horiz. %	319.47%	233.43%	217.48%	177.97%	130.76%	102.43%	100.00%	-
EPS	36.63	30.58	30.76	12.30	7.93	27.44	10.76	22.62%
YoY %	19.78%	-0.59%	150.08%	55.11%	-71.10%	155.02%	-	-
Horiz. %	340.43%	284.20%	285.87%	114.31%	73.70%	255.02%	100.00%	-
DPS	12.01	11.99	9.99	4.98	4.99	9.99	10.01	3.07%
YoY %	0.17%	20.02%	100.60%	-0.20%	-50.05%	-0.20%	-	-
Horiz. %	119.98%	119.78%	99.80%	49.75%	49.85%	99.80%	100.00%	-
NAPS	4.0628	3.6679	3.2456	2.6819	2.5275	2.4987	2.3114	9.84%
YoY %	10.77%	13.01%	21.02%	6.11%	1.15%	8.10%	-	-
Horiz. %	175.77%	158.69%	140.42%	116.03%	109.35%	108.10%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
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	0.45	0.83	0.43	0.49	0.29	0.35	0.29	7.59%
YoY %	-45.78%	93.02%	-12.24%	68.97%	-17.14%	20.69%	-	-
Horiz. %	155.17%	286.21%	148.28%	168.97%	100.00%	120.69%	100.00%	-
P/EPS	17.90	28.76	13.96	32.26	22.01	5.87	12.42	6.27%
YoY %	-37.76%	106.02%	-56.73%	46.57%	274.96%	-52.74%	-	-
Horiz. %	144.12%	231.56%	112.40%	259.74%	177.21%	47.26%	100.00%	-
EY	5.59	3.48	7.16	3.10	4.54	17.05	8.05	-5.89%
YoY %	60.63%	-51.40%	130.97%	-31.72%	-73.37%	111.80%	-	-
Horiz. %	69.44%	43.23%	88.94%	38.51%	56.40%	211.80%	100.00%	-
DY	1.83	1.36	2.33	1.26	2.86	6.21	7.49	-20.91%
YoY %	34.56%	-41.63%	84.92%	-55.94%	-53.95%	-17.09%	-	-
Horiz. %	24.43%	18.16%	31.11%	16.82%	38.18%	82.91%	100.00%	-
P/NAPS	1.61	2.40	1.32	1.48	0.69	0.64	0.58	18.53%
YoY %	-32.92%	81.82%	-10.81%	114.49%	7.81%	10.34%	-	-
Horiz. %	277.59%	413.79%	227.59%	255.17%	118.97%	110.34%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
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	0.49	0.82	0.48	0.48	0.30	0.37	0.30	8.51%
YoY %	-40.24%	70.83%	0.00%	60.00%	-18.92%	23.33%	-	-
Horiz. %	163.33%	273.33%	160.00%	160.00%	100.00%	123.33%	100.00%	-
P/EPS	19.26	28.43	15.39	31.45	22.52	6.23	12.56	7.37%
YoY %	-32.25%	84.73%	-51.07%	39.65%	261.48%	-50.40%	-	-
Horiz. %	153.34%	226.35%	122.53%	250.40%	179.30%	49.60%	100.00%	-
EY	5.19	3.52	6.50	3.18	4.44	16.05	7.96	-6.87%
YoY %	47.44%	-45.85%	104.40%	-28.38%	-72.34%	101.63%	-	-
Horiz. %	65.20%	44.22%	81.66%	39.95%	55.78%	201.63%	100.00%	-
DY	1.70	1.38	2.11	1.29	2.79	5.85	7.41	-21.74%
YoY %	23.19%	-34.60%	63.57%	-53.76%	-52.31%	-21.05%	-	-
Horiz. %	22.94%	18.62%	28.48%	17.41%	37.65%	78.95%	100.00%	-
P/NAPS	1.74	2.37	1.46	1.44	0.71	0.68	0.58	20.07%
YoY %	-26.58%	62.33%	1.39%	102.82%	4.41%	17.24%	-	-
Horiz. %	300.00%	408.62%	251.72%	248.28%	122.41%	117.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos