[PETDAG] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 545.87%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 4,159,355 3,075,016 2,447,214 2,232,776 1,855,006 1,710,421 1,273,209 -1.25%
PBT -23,331 44,464 84,467 133,808 208,830 -8,977 66,538 -
Tax 8,602 -16,760 -32,841 -41,274 -68,123 8,977 -20,681 -
NP -14,729 27,704 51,626 92,534 140,707 0 45,857 -
-
NP to SH -16,813 27,704 51,626 92,534 140,707 -9,410 45,857 -
-
Tax Rate - 37.69% 38.88% 30.85% 32.62% - 31.08% -
Total Cost 4,174,084 3,047,312 2,395,588 2,140,242 1,714,299 1,710,421 1,227,352 -1.29%
-
Net Worth 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 48,529 49,471 99,280 99,498 74,579 49,526 49,844 0.02%
Div Payout % 0.00% 178.57% 192.31% 107.53% 53.00% 0.00% 108.70% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 0 -100.00%
NOSH 970,588 494,714 496,403 497,494 497,197 495,263 498,445 -0.70%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.35% 0.90% 2.11% 4.14% 7.59% 0.00% 3.60% -
ROE -0.64% 1.10% 2.08% 4.03% 6.89% -0.58% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 428.54 621.57 492.99 448.80 373.09 345.36 255.44 -0.54%
EPS -1.70 5.60 10.40 18.60 28.30 -1.90 9.20 -
DPS 5.00 10.00 20.00 20.00 15.00 10.00 10.00 0.73%
NAPS 2.69 5.07 5.00 4.62 4.11 3.26 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 497,494
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 418.25 309.21 246.08 224.52 186.53 171.99 128.03 -1.25%
EPS -1.69 2.79 5.19 9.30 14.15 -0.95 4.61 -
DPS 4.88 4.97 9.98 10.01 7.50 4.98 5.01 0.02%
NAPS 2.6254 2.5222 2.4958 2.3112 2.0549 1.6235 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.98 3.50 3.22 2.67 1.84 1.75 0.00 -
P/RPS 0.93 0.56 0.65 0.59 0.49 0.51 0.00 -100.00%
P/EPS -229.76 62.50 30.96 14.35 6.50 -92.11 0.00 -100.00%
EY -0.44 1.60 3.23 6.97 15.38 -1.09 0.00 -100.00%
DY 1.26 2.86 6.21 7.49 8.15 5.71 0.00 -100.00%
P/NAPS 1.48 0.69 0.64 0.58 0.45 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 08/11/04 20/11/03 28/11/02 20/11/01 29/11/00 19/11/99 -
Price 3.88 3.58 3.42 2.70 2.06 1.60 0.00 -
P/RPS 0.91 0.58 0.69 0.60 0.55 0.46 0.00 -100.00%
P/EPS -223.99 63.93 32.88 14.52 7.28 -84.21 0.00 -100.00%
EY -0.45 1.56 3.04 6.89 13.74 -1.19 0.00 -100.00%
DY 1.29 2.79 5.85 7.41 7.28 6.25 0.00 -100.00%
P/NAPS 1.44 0.71 0.68 0.58 0.50 0.49 0.00 -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
Post a Comment