[PETDAG] YoY TTM Result on 30-Sep-2001 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 39.78%
YoY- 274.9%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,110,013 9,080,518 8,286,328 6,860,229 5,786,988 17.69%
PBT 282,782 470,321 496,871 745,630 209,067 7.83%
Tax -91,901 -155,522 -151,877 -218,149 -58,959 11.72%
NP 190,881 314,799 344,994 527,481 150,108 6.18%
-
NP to SH 190,881 314,799 344,994 527,481 140,698 7.91%
-
Tax Rate 32.50% 33.07% 30.57% 29.26% 28.20% -
Total Cost 10,919,132 8,765,719 7,941,334 6,332,748 5,636,880 17.96%
-
Net Worth 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 11.63%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 149,119 148,832 223,471 149,033 99,632 10.59%
Div Payout % 78.12% 47.28% 64.78% 28.25% 70.81% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 11.63%
NOSH 494,714 496,403 497,494 497,197 495,263 -0.02%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.72% 3.47% 4.16% 7.69% 2.59% -
ROE 7.61% 12.68% 15.01% 25.81% 8.71% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2,245.74 1,829.26 1,665.61 1,379.78 1,168.47 17.72%
EPS 38.58 63.42 69.35 106.09 28.41 7.94%
DPS 30.00 30.00 45.00 30.00 20.00 10.66%
NAPS 5.07 5.00 4.62 4.11 3.26 11.66%
Adjusted Per Share Value based on latest NOSH - 497,197
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,118.32 914.04 834.09 690.54 582.51 17.69%
EPS 19.21 31.69 34.73 53.10 14.16 7.91%
DPS 15.01 14.98 22.49 15.00 10.03 10.59%
NAPS 2.5247 2.4984 2.3136 2.0569 1.6252 11.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.50 3.22 2.67 1.84 1.75 -
P/RPS 0.16 0.18 0.16 0.13 0.15 1.62%
P/EPS 9.07 5.08 3.85 1.73 6.16 10.14%
EY 11.02 19.69 25.97 57.66 16.23 -9.21%
DY 8.57 9.32 16.85 16.30 11.43 -6.94%
P/NAPS 0.69 0.64 0.58 0.45 0.54 6.31%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 08/11/04 20/11/03 28/11/02 20/11/01 29/11/00 -
Price 3.58 3.42 2.70 2.06 1.60 -
P/RPS 0.16 0.19 0.16 0.15 0.14 3.39%
P/EPS 9.28 5.39 3.89 1.94 5.63 13.29%
EY 10.78 18.54 25.68 51.50 17.76 -11.72%
DY 8.38 8.77 16.67 14.56 12.50 -9.50%
P/NAPS 0.71 0.68 0.58 0.50 0.49 9.70%

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