[PETDAG] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 12.98%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,824,901 4,245,079 3,275,867 2,559,793 2,121,170 1,850,527 1,733,699 18.59%
PBT 231,662 446,583 235,450 84,780 108,511 271,998 163,761 5.94%
Tax -64,209 -132,436 -60,730 -26,454 -31,586 -79,487 -49,520 4.42%
NP 167,453 314,147 174,720 58,326 76,925 192,511 114,241 6.57%
-
NP to SH 165,613 313,344 174,720 58,326 76,925 192,511 114,241 6.38%
-
Tax Rate 27.72% 29.66% 25.79% 31.20% 29.11% 29.22% 30.24% -
Total Cost 4,657,448 3,930,932 3,101,147 2,501,467 2,044,245 1,658,016 1,619,458 19.24%
-
Net Worth 3,312,259 3,023,982 2,655,545 2,477,608 2,297,824 2,227,768 1,733,483 11.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,312,259 3,023,982 2,655,545 2,477,608 2,297,824 2,227,768 1,733,483 11.38%
NOSH 991,694 994,731 496,363 498,512 496,290 496,162 496,700 12.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.47% 7.40% 5.33% 2.28% 3.63% 10.40% 6.59% -
ROE 5.00% 10.36% 6.58% 2.35% 3.35% 8.64% 6.59% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 486.53 426.76 659.97 513.49 427.41 372.97 349.04 5.68%
EPS 16.70 31.50 35.20 11.70 15.50 38.80 23.00 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.04 5.35 4.97 4.63 4.49 3.49 -0.72%
Adjusted Per Share Value based on latest NOSH - 498,512
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 485.18 426.87 329.41 257.40 213.30 186.08 174.34 18.59%
EPS 16.65 31.51 17.57 5.87 7.74 19.36 11.49 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3307 3.0408 2.6703 2.4914 2.3106 2.2402 1.7431 11.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.98 3.96 3.70 3.47 2.60 2.11 1.43 -
P/RPS 1.02 0.93 0.56 0.68 0.61 0.57 0.41 16.39%
P/EPS 29.82 12.57 10.51 29.66 16.77 5.44 6.22 29.83%
EY 3.35 7.95 9.51 3.37 5.96 18.39 16.08 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.30 0.69 0.70 0.56 0.47 0.41 23.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 27/02/04 24/02/03 28/02/02 20/02/01 -
Price 5.95 4.08 3.94 3.67 2.70 2.18 1.50 -
P/RPS 1.22 0.96 0.60 0.71 0.63 0.58 0.43 18.97%
P/EPS 35.63 12.95 11.19 31.37 17.42 5.62 6.52 32.70%
EY 2.81 7.72 8.93 3.19 5.74 17.80 15.33 -24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.34 0.74 0.74 0.58 0.49 0.43 26.70%

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