[PETDAG] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -14.49%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 13,499,281 10,482,211 8,866,080 7,908,558 6,715,644 5,349,776 20.32%
PBT 443,515 322,785 519,662 571,893 527,823 284,582 9.27%
Tax -143,198 -107,982 -163,955 -178,726 -141,049 -88,617 10.06%
NP 300,317 214,803 355,707 393,167 386,774 195,965 8.90%
-
NP to SH 298,700 214,803 355,707 393,167 377,364 195,965 8.79%
-
Tax Rate 32.29% 33.45% 31.55% 31.25% 26.72% 31.14% -
Total Cost 13,198,964 10,267,408 8,510,373 7,515,391 6,328,870 5,153,811 20.68%
-
Net Worth 2,756,506 2,557,005 2,462,545 2,277,498 1,951,450 1,660,085 10.66%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 124,117 198,928 149,050 198,552 123,980 99,950 4.42%
Div Payout % 41.55% 92.61% 41.90% 50.50% 32.85% 51.00% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,756,506 2,557,005 2,462,545 2,277,498 1,951,450 1,660,085 10.66%
NOSH 995,128 495,543 496,480 494,034 496,552 495,547 14.95%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.22% 2.05% 4.01% 4.97% 5.76% 3.66% -
ROE 10.84% 8.40% 14.44% 17.26% 19.34% 11.80% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,356.54 2,115.30 1,785.78 1,600.81 1,352.45 1,079.57 4.67%
EPS 30.02 43.35 71.65 79.58 76.00 39.55 -5.36%
DPS 12.47 40.00 30.00 40.00 25.00 20.00 -9.01%
NAPS 2.77 5.16 4.96 4.61 3.93 3.35 -3.72%
Adjusted Per Share Value based on latest NOSH - 494,034
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,358.82 1,055.13 892.45 796.07 675.99 538.50 20.32%
EPS 30.07 21.62 35.81 39.58 37.99 19.73 8.78%
DPS 12.49 20.02 15.00 19.99 12.48 10.06 4.41%
NAPS 2.7747 2.5739 2.4788 2.2925 1.9643 1.671 10.66%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.16 3.40 3.08 2.85 1.89 2.02 -
P/RPS 0.31 0.16 0.17 0.18 0.14 0.19 10.28%
P/EPS 13.86 7.84 4.30 3.58 2.49 5.11 22.07%
EY 7.22 12.75 23.26 27.92 40.21 19.58 -18.07%
DY 3.00 11.76 9.74 14.04 13.23 9.90 -21.23%
P/NAPS 1.50 0.66 0.62 0.62 0.48 0.60 20.10%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 26/08/04 21/08/03 20/08/02 21/08/01 30/08/00 -
Price 3.74 3.50 3.33 2.92 2.04 1.93 -
P/RPS 0.28 0.17 0.19 0.18 0.15 0.18 9.23%
P/EPS 12.46 8.07 4.65 3.67 2.68 4.88 20.60%
EY 8.03 12.38 21.52 27.25 37.25 20.49 -17.07%
DY 3.33 11.43 9.01 13.70 12.25 10.36 -20.29%
P/NAPS 1.35 0.68 0.67 0.63 0.52 0.58 18.39%

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