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

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -76.63%
YoY- -44.21%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,084,782 4,159,355 3,075,016 2,447,214 2,232,776 1,855,006 1,710,421 19.90%
PBT 205,943 -23,331 44,464 84,467 133,808 208,830 -8,977 -
Tax -56,709 8,602 -16,760 -32,841 -41,274 -68,123 8,977 -
NP 149,234 -14,729 27,704 51,626 92,534 140,707 0 -
-
NP to SH 148,049 -16,813 27,704 51,626 92,534 140,707 -9,410 -
-
Tax Rate 27.54% - 37.69% 38.88% 30.85% 32.62% - -
Total Cost 4,935,548 4,174,084 3,047,312 2,395,588 2,140,242 1,714,299 1,710,421 19.30%
-
Net Worth 3,229,256 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 12.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 99,361 48,529 49,471 99,280 99,498 74,579 49,526 12.29%
Div Payout % 67.11% 0.00% 178.57% 192.31% 107.53% 53.00% 0.00% -
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 3,229,256 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 12.24%
NOSH 993,617 970,588 494,714 496,403 497,494 497,197 495,263 12.29%
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 2.93% -0.35% 0.90% 2.11% 4.14% 7.59% 0.00% -
ROE 4.58% -0.64% 1.10% 2.08% 4.03% 6.89% -0.58% -
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 511.74 428.54 621.57 492.99 448.80 373.09 345.36 6.77%
EPS 14.90 -1.70 5.60 10.40 18.60 28.30 -1.90 -
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 511.31 418.25 309.21 246.08 224.52 186.53 171.99 19.90%
EPS 14.89 -1.69 2.79 5.19 9.30 14.15 -0.95 -
DPS 9.99 4.88 4.97 9.98 10.01 7.50 4.98 12.29%
NAPS 3.2472 2.6254 2.5222 2.4958 2.3112 2.0549 1.6235 12.24%
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 0.84 0.93 0.56 0.65 0.59 0.49 0.51 8.66%
P/EPS 28.86 -229.76 62.50 30.96 14.35 6.50 -92.11 -
EY 3.47 -0.44 1.60 3.23 6.97 15.38 -1.09 -
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 0.93 0.91 0.58 0.69 0.60 0.55 0.46 12.44%
P/EPS 31.81 -223.99 63.93 32.88 14.52 7.28 -84.21 -
EY 3.14 -0.45 1.56 3.04 6.89 13.74 -1.19 -
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