[PETDAG] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -145.09%
YoY- -176.03%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,283,395 3,268,309 2,643,317 2,332,093 1,918,570 1,552,189 1,367,127 20.95%
PBT 107,209 -30,607 72,726 -35,873 66,797 264,593 32,819 21.79%
Tax -36,085 -12,127 -18,916 1,187 -21,175 -72,998 -8,768 26.57%
NP 71,124 -42,734 53,810 -34,686 45,622 191,595 24,051 19.79%
-
NP to SH 69,180 -42,734 53,810 -34,686 45,622 191,595 24,051 19.24%
-
Tax Rate 33.66% - 26.01% - 31.70% 27.59% 26.72% -
Total Cost 4,212,271 3,311,043 2,589,507 2,366,779 1,872,948 1,360,594 1,343,076 20.97%
-
Net Worth 3,037,661 2,613,730 2,516,115 2,239,724 2,186,880 1,871,277 1,583,357 11.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 148,904 99,381 99,648 49,551 123,972 74,454 50,106 19.89%
Div Payout % 215.24% 0.00% 185.19% 0.00% 271.74% 38.86% 208.33% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,037,661 2,613,730 2,516,115 2,239,724 2,186,880 1,871,277 1,583,357 11.46%
NOSH 992,699 993,813 498,240 495,514 495,891 496,360 501,062 12.06%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.66% -1.31% 2.04% -1.49% 2.38% 12.34% 1.76% -
ROE 2.28% -1.63% 2.14% -1.55% 2.09% 10.24% 1.52% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 431.49 328.87 530.53 470.64 386.89 312.71 272.85 7.93%
EPS 7.00 -4.30 10.80 -7.00 9.20 38.60 4.80 6.48%
DPS 15.00 10.00 20.00 10.00 25.00 15.00 10.00 6.98%
NAPS 3.06 2.63 5.05 4.52 4.41 3.77 3.16 -0.53%
Adjusted Per Share Value based on latest NOSH - 495,514
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 430.72 328.65 265.80 234.51 192.93 156.08 137.47 20.95%
EPS 6.96 -4.30 5.41 -3.49 4.59 19.27 2.42 19.24%
DPS 14.97 9.99 10.02 4.98 12.47 7.49 5.04 19.88%
NAPS 3.0546 2.6283 2.5301 2.2522 2.1991 1.8817 1.5922 11.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.06 4.02 3.72 2.83 2.85 1.46 2.09 -
P/RPS 0.94 1.22 0.70 0.60 0.74 0.47 0.77 3.37%
P/EPS 58.26 -93.49 34.44 -40.43 30.98 3.78 43.54 4.97%
EY 1.72 -1.07 2.90 -2.47 3.23 26.44 2.30 -4.72%
DY 3.69 2.49 5.38 3.53 8.77 10.27 4.78 -4.21%
P/NAPS 1.33 1.53 0.74 0.63 0.65 0.39 0.66 12.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 24/05/04 26/05/03 23/05/02 23/05/01 17/05/00 -
Price 4.00 4.18 3.40 3.08 2.88 1.50 2.14 -
P/RPS 0.93 1.27 0.64 0.65 0.74 0.48 0.78 2.97%
P/EPS 57.40 -97.21 31.48 -44.00 31.30 3.89 44.58 4.30%
EY 1.74 -1.03 3.18 -2.27 3.19 25.73 2.24 -4.12%
DY 3.75 2.39 5.88 3.25 8.68 10.00 4.67 -3.58%
P/NAPS 1.31 1.59 0.67 0.68 0.65 0.40 0.68 11.54%

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