[PETDAG] YoY TTM Result on 30-Sep-2000 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- -28.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 9,080,518 8,286,328 6,860,229 5,786,988 16.20%
PBT 470,321 496,871 745,630 209,067 31.02%
Tax -155,522 -151,877 -218,149 -58,959 38.17%
NP 314,799 344,994 527,481 150,108 27.99%
-
NP to SH 314,799 344,994 527,481 140,698 30.79%
-
Tax Rate 33.07% 30.57% 29.26% 28.20% -
Total Cost 8,765,719 7,941,334 6,332,748 5,636,880 15.85%
-
Net Worth 2,482,019 2,298,425 2,043,483 1,614,557 15.41%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 148,832 223,471 149,033 99,632 14.31%
Div Payout % 47.28% 64.78% 28.25% 70.81% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,482,019 2,298,425 2,043,483 1,614,557 15.41%
NOSH 496,403 497,494 497,197 495,263 0.07%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.47% 4.16% 7.69% 2.59% -
ROE 12.68% 15.01% 25.81% 8.71% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,829.26 1,665.61 1,379.78 1,168.47 16.11%
EPS 63.42 69.35 106.09 28.41 30.69%
DPS 30.00 45.00 30.00 20.00 14.47%
NAPS 5.00 4.62 4.11 3.26 15.32%
Adjusted Per Share Value based on latest NOSH - 495,263
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 914.04 834.09 690.54 582.51 16.20%
EPS 31.69 34.73 53.10 14.16 30.80%
DPS 14.98 22.49 15.00 10.03 14.30%
NAPS 2.4984 2.3136 2.0569 1.6252 15.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.22 2.67 1.84 1.75 -
P/RPS 0.18 0.16 0.13 0.15 6.26%
P/EPS 5.08 3.85 1.73 6.16 -6.22%
EY 19.69 25.97 57.66 16.23 6.65%
DY 9.32 16.85 16.30 11.43 -6.57%
P/NAPS 0.64 0.58 0.45 0.54 5.82%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/03 28/11/02 20/11/01 29/11/00 -
Price 3.42 2.70 2.06 1.60 -
P/RPS 0.19 0.16 0.15 0.14 10.71%
P/EPS 5.39 3.89 1.94 5.63 -1.44%
EY 18.54 25.68 51.50 17.76 1.44%
DY 8.77 16.67 14.56 12.50 -11.14%
P/NAPS 0.68 0.58 0.50 0.49 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