[PETDAG] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -12.25%
YoY- -34.6%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 14,583,620 11,110,013 9,080,518 8,286,328 6,860,229 5,786,988 20.29%
PBT 375,720 282,782 470,321 496,871 745,630 209,067 12.43%
Tax -117,836 -91,901 -155,522 -151,877 -218,149 -58,959 14.84%
NP 257,884 190,881 314,799 344,994 527,481 150,108 11.42%
-
NP to SH 254,183 190,881 314,799 344,994 527,481 140,698 12.54%
-
Tax Rate 31.36% 32.50% 33.07% 30.57% 29.26% 28.20% -
Total Cost 14,325,736 10,919,132 8,765,719 7,941,334 6,332,748 5,636,880 20.49%
-
Net Worth 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 10.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 147,910 149,119 148,832 223,471 149,033 99,632 8.21%
Div Payout % 58.19% 78.12% 47.28% 64.78% 28.25% 70.81% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 1,614,557 10.08%
NOSH 970,588 494,714 496,403 497,494 497,197 495,263 14.39%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.77% 1.72% 3.47% 4.16% 7.69% 2.59% -
ROE 9.74% 7.61% 12.68% 15.01% 25.81% 8.71% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,502.55 2,245.74 1,829.26 1,665.61 1,379.78 1,168.47 5.15%
EPS 26.19 38.58 63.42 69.35 106.09 28.41 -1.61%
DPS 15.24 30.00 30.00 45.00 30.00 20.00 -5.28%
NAPS 2.69 5.07 5.00 4.62 4.11 3.26 -3.76%
Adjusted Per Share Value based on latest NOSH - 497,494
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,466.48 1,117.19 913.11 833.25 689.84 581.92 20.29%
EPS 25.56 19.19 31.66 34.69 53.04 14.15 12.54%
DPS 14.87 14.99 14.97 22.47 14.99 10.02 8.21%
NAPS 2.6254 2.5222 2.4958 2.3112 2.0549 1.6235 10.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.98 3.50 3.22 2.67 1.84 1.75 -
P/RPS 0.26 0.16 0.18 0.16 0.13 0.15 11.62%
P/EPS 15.20 9.07 5.08 3.85 1.73 6.16 19.78%
EY 6.58 11.02 19.69 25.97 57.66 16.23 -16.51%
DY 3.83 8.57 9.32 16.85 16.30 11.43 -19.63%
P/NAPS 1.48 0.69 0.64 0.58 0.45 0.54 22.32%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/05 08/11/04 20/11/03 28/11/02 20/11/01 29/11/00 -
Price 3.88 3.58 3.42 2.70 2.06 1.60 -
P/RPS 0.26 0.16 0.19 0.16 0.15 0.14 13.17%
P/EPS 14.82 9.28 5.39 3.89 1.94 5.63 21.34%
EY 6.75 10.78 18.54 25.68 51.50 17.76 -17.58%
DY 3.93 8.38 8.77 16.67 14.56 12.50 -20.64%
P/NAPS 1.44 0.71 0.68 0.58 0.50 0.49 24.04%

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