[PETDAG] YoY Quarter Result on 31-Dec-2002 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -16.87%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,245,079 3,275,867 2,559,793 2,121,170 1,850,527 1,733,699 1,317,970 -1.23%
PBT 446,583 235,450 84,780 108,511 271,998 163,761 52,016 -2.25%
Tax -132,436 -60,730 -26,454 -31,586 -79,487 -49,520 -19,122 -2.03%
NP 314,147 174,720 58,326 76,925 192,511 114,241 32,894 -2.37%
-
NP to SH 313,344 174,720 58,326 76,925 192,511 114,241 32,894 -2.36%
-
Tax Rate 29.66% 25.79% 31.20% 29.11% 29.22% 30.24% 36.76% -
Total Cost 3,930,932 3,101,147 2,501,467 2,044,245 1,658,016 1,619,458 1,285,076 -1.18%
-
Net Worth 3,023,982 2,655,545 2,477,608 2,297,824 2,227,768 1,733,483 1,589,876 -0.68%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 3,023,982 2,655,545 2,477,608 2,297,824 2,227,768 1,733,483 1,589,876 -0.68%
NOSH 994,731 496,363 498,512 496,290 496,162 496,700 498,393 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.40% 5.33% 2.28% 3.63% 10.40% 6.59% 2.50% -
ROE 10.36% 6.58% 2.35% 3.35% 8.64% 6.59% 2.07% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 426.76 659.97 513.49 427.41 372.97 349.04 264.44 -0.50%
EPS 31.50 35.20 11.70 15.50 38.80 23.00 6.60 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 5.35 4.97 4.63 4.49 3.49 3.19 0.05%
Adjusted Per Share Value based on latest NOSH - 496,290
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 426.87 329.41 257.40 213.30 186.08 174.34 132.53 -1.23%
EPS 31.51 17.57 5.87 7.74 19.36 11.49 3.31 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0408 2.6703 2.4914 2.3106 2.2402 1.7431 1.5987 -0.68%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.96 3.70 3.47 2.60 2.11 1.43 0.00 -
P/RPS 0.93 0.56 0.68 0.61 0.57 0.41 0.00 -100.00%
P/EPS 12.57 10.51 29.66 16.77 5.44 6.22 0.00 -100.00%
EY 7.95 9.51 3.37 5.96 18.39 16.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.69 0.70 0.56 0.47 0.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 27/02/04 24/02/03 28/02/02 20/02/01 28/02/00 -
Price 4.08 3.94 3.67 2.70 2.18 1.50 2.16 -
P/RPS 0.96 0.60 0.71 0.63 0.58 0.43 0.82 -0.16%
P/EPS 12.95 11.19 31.37 17.42 5.62 6.52 32.73 0.99%
EY 7.72 8.93 3.19 5.74 17.80 15.33 3.06 -0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.74 0.74 0.58 0.49 0.43 0.68 -0.71%

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