[PETDAG] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -16.86%
YoY- -44.72%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 22,301,580 19,496,360 16,567,916 12,451,079 9,830,365 8,970,494 7,343,438 20.31%
PBT 908,362 903,198 724,670 330,120 555,189 230,715 656,071 5.56%
Tax -240,582 -256,559 -213,500 -119,389 -173,991 -81,614 -196,293 3.44%
NP 667,780 646,639 511,170 210,731 381,198 149,101 459,778 6.41%
-
NP to SH 661,665 640,307 504,722 210,731 381,198 149,101 459,778 6.24%
-
Tax Rate 26.49% 28.41% 29.46% 36.17% 31.34% 35.37% 29.92% -
Total Cost 21,633,800 18,849,721 16,056,746 12,240,348 9,449,167 8,821,393 6,883,660 21.00%
-
Net Worth 3,914,354 3,484,461 3,031,807 2,614,257 2,509,843 2,246,455 2,189,655 10.15%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 447,070 297,817 198,807 149,102 198,799 149,100 198,608 14.46%
Div Payout % 67.57% 46.51% 39.39% 70.75% 52.15% 100.00% 43.20% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,914,354 3,484,461 3,031,807 2,614,257 2,509,843 2,246,455 2,189,655 10.15%
NOSH 993,491 992,724 994,035 994,014 496,998 497,003 496,520 12.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.99% 3.32% 3.09% 1.69% 3.88% 1.66% 6.26% -
ROE 16.90% 18.38% 16.65% 8.06% 15.19% 6.64% 21.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2,244.77 1,963.93 1,666.73 1,252.61 1,977.95 1,804.92 1,478.98 7.19%
EPS 66.60 64.50 50.80 21.20 76.70 30.00 92.60 -5.34%
DPS 45.00 30.00 20.00 15.00 40.00 30.00 40.00 1.98%
NAPS 3.94 3.51 3.05 2.63 5.05 4.52 4.41 -1.85%
Adjusted Per Share Value based on latest NOSH - 993,813
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2,244.85 1,962.48 1,667.71 1,253.31 989.51 902.96 739.18 20.31%
EPS 66.60 64.45 50.80 21.21 38.37 15.01 46.28 6.24%
DPS 45.00 29.98 20.01 15.01 20.01 15.01 19.99 14.46%
NAPS 3.9401 3.5074 3.0518 2.6315 2.5264 2.2613 2.2041 10.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.00 6.15 4.06 4.02 3.72 2.83 2.85 -
P/RPS 0.36 0.31 0.24 0.32 0.19 0.16 0.19 11.22%
P/EPS 12.01 9.53 8.00 18.96 4.85 9.43 3.08 25.43%
EY 8.33 10.49 12.51 5.27 20.62 10.60 32.49 -20.27%
DY 5.63 4.88 4.93 3.73 10.75 10.60 14.04 -14.11%
P/NAPS 2.03 1.75 1.33 1.53 0.74 0.63 0.65 20.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 25/05/06 31/05/05 24/05/04 26/05/03 23/05/02 -
Price 8.15 7.25 4.00 4.18 3.40 3.08 2.88 -
P/RPS 0.36 0.37 0.24 0.33 0.17 0.17 0.19 11.22%
P/EPS 12.24 11.24 7.88 19.72 4.43 10.27 3.11 25.62%
EY 8.17 8.90 12.69 5.07 22.56 9.74 32.15 -20.39%
DY 5.52 4.14 5.00 3.59 11.76 9.74 13.89 -14.24%
P/NAPS 2.07 2.07 1.31 1.59 0.67 0.68 0.65 21.27%

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