[PETDAG] YoY TTM Result on 30-Sep-2004 [#2]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	20,217,125	18,352,319	14,583,620	11,110,013	9,080,518	8,286,328	6,860,229	19.72%
YoY %	10.16%	25.84%	31.27%	22.35%	9.58%	20.79%	-	-
Horiz. %	294.70%	267.52%	212.58%	161.95%	132.36%	120.79%	100.00%	-
PBT	902,018	989,620	375,720	282,782	470,321	496,871	745,630	3.22%
YoY %	-8.85%	163.39%	32.87%	-39.87%	-5.34%	-33.36%	-	-
Horiz. %	120.97%	132.72%	50.39%	37.93%	63.08%	66.64%	100.00%	-
Tax	-256,802	-296,662	-117,836	-91,901	-155,522	-151,877	-218,149	2.75%
YoY %	13.44%	-151.76%	-28.22%	40.91%	-2.40%	30.38%	-	-
Horiz. %	117.72%	135.99%	54.02%	42.13%	71.29%	69.62%	100.00%	-
NP	645,216	692,958	257,884	190,881	314,799	344,994	527,481	3.41%
YoY %	-6.89%	168.71%	35.10%	-39.36%	-8.75%	-34.60%	-	-
Horiz. %	122.32%	131.37%	48.89%	36.19%	59.68%	65.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	638,559	688,095	254,183	190,881	314,799	344,994	527,481	3.23%
YoY %	-7.20%	170.71%	33.16%	-39.36%	-8.75%	-34.60%	-	-
Horiz. %	121.06%	130.45%	48.19%	36.19%	59.68%	65.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	29.98%	31.36%	32.50%	33.07%	30.57%	29.26%	-
YoY %	-5.04%	-4.40%	-3.51%	-1.72%	8.18%	4.48%	-	-
Horiz. %	97.30%	102.46%	107.18%	111.07%	113.02%	104.48%	100.00%	-
Total Cost	19,571,909	17,659,361	14,325,736	10,919,132	8,765,719	7,941,334	6,332,748	20.68%
YoY %	10.83%	23.27%	31.20%	24.57%	10.38%	25.40%	-	-
Horiz. %	309.06%	278.86%	226.22%	172.42%	138.42%	125.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,640,725	3,229,256	2,610,882	2,508,201	2,482,019	2,298,425	2,043,483	10.09%
YoY %	12.74%	23.68%	4.09%	1.05%	7.99%	12.48%	-	-
Horiz. %	178.16%	158.03%	127.77%	122.74%	121.46%	112.48%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	318,011	248,266	147,910	149,119	148,832	223,471	149,033	13.45%
YoY %	28.09%	67.85%	-0.81%	0.19%	-33.40%	49.95%	-	-
Horiz. %	213.38%	166.58%	99.25%	100.06%	99.87%	149.95%	100.00%	-
Div Payout %	49.80%	36.08%	58.19%	78.12%	47.28%	64.78%	28.25%	-
YoY %	38.03%	-38.00%	-25.51%	65.23%	-27.01%	129.31%	-	-
Horiz. %	176.28%	127.72%	205.98%	276.53%	167.36%	229.31%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	3,640,725	3,229,256	2,610,882	2,508,201	2,482,019	2,298,425	2,043,483	10.09%
YoY %	12.74%	23.68%	4.09%	1.05%	7.99%	12.48%	-	-
Horiz. %	178.16%	158.03%	127.77%	122.74%	121.46%	112.48%	100.00%	-
NOSH	992,023	993,617	970,588	494,714	496,403	497,494	497,197	12.19%
YoY %	-0.16%	2.37%	96.19%	-0.34%	-0.22%	0.06%	-	-
Horiz. %	199.52%	199.84%	195.21%	99.50%	99.84%	100.06%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	3.19%	3.78%	1.77%	1.72%	3.47%	4.16%	7.69%	-
YoY %	-15.61%	113.56%	2.91%	-50.43%	-16.59%	-45.90%	-	-
Horiz. %	41.48%	49.15%	23.02%	22.37%	45.12%	54.10%	100.00%	-
ROE	17.54%	21.31%	9.74%	7.61%	12.68%	15.01%	25.81%	-
YoY %	-17.69%	118.79%	27.99%	-39.98%	-15.52%	-41.84%	-	-
Horiz. %	67.96%	82.56%	37.74%	29.48%	49.13%	58.16%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	2,037.97	1,847.02	1,502.55	2,245.74	1,829.26	1,665.61	1,379.78	6.71%
YoY %	10.34%	22.93%	-33.09%	22.77%	9.83%	20.72%	-	-
Horiz. %	147.70%	133.86%	108.90%	162.76%	132.58%	120.72%	100.00%	-
EPS	64.37	69.25	26.19	38.58	63.42	69.35	106.09	-7.98%
YoY %	-7.05%	164.41%	-32.12%	-39.17%	-8.55%	-34.63%	-	-
Horiz. %	60.67%	65.27%	24.69%	36.37%	59.78%	65.37%	100.00%	-
DPS	32.00	25.00	15.24	30.00	30.00	45.00	30.00	1.08%
YoY %	28.00%	64.04%	-49.20%	0.00%	-33.33%	50.00%	-	-
Horiz. %	106.67%	83.33%	50.80%	100.00%	100.00%	150.00%	100.00%	-
NAPS	3.67	3.25	2.69	5.07	5.00	4.62	4.11	-1.86%
YoY %	12.92%	20.82%	-46.94%	1.40%	8.23%	12.41%	-	-
Horiz. %	89.29%	79.08%	65.45%	123.36%	121.65%	112.41%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 494,714
RPS	2,032.97	1,845.45	1,466.48	1,117.19	913.11	833.25	689.84	19.72%
YoY %	10.16%	25.84%	31.27%	22.35%	9.58%	20.79%	-	-
Horiz. %	294.70%	267.52%	212.58%	161.95%	132.37%	120.79%	100.00%	-
EPS	64.21	69.19	25.56	19.19	31.66	34.69	53.04	3.23%
YoY %	-7.20%	170.70%	33.19%	-39.39%	-8.73%	-34.60%	-	-
Horiz. %	121.06%	130.45%	48.19%	36.18%	59.69%	65.40%	100.00%	-
DPS	31.98	24.96	14.87	14.99	14.97	22.47	14.99	13.45%
YoY %	28.12%	67.85%	-0.80%	0.13%	-33.38%	49.90%	-	-
Horiz. %	213.34%	166.51%	99.20%	100.00%	99.87%	149.90%	100.00%	-
NAPS	3.661	3.2472	2.6254	2.5222	2.4958	2.3112	2.0549	10.09%
YoY %	12.74%	23.68%	4.09%	1.06%	7.99%	12.47%	-	-
Horiz. %	178.16%	158.02%	127.76%	122.74%	121.46%	112.47%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	8.80	4.30	3.98	3.50	3.22	2.67	1.84	-
P/RPS	0.43	0.23	0.26	0.16	0.18	0.16	0.13	22.05%
YoY %	86.96%	-11.54%	62.50%	-11.11%	12.50%	23.08%	-	-
Horiz. %	330.77%	176.92%	200.00%	123.08%	138.46%	123.08%	100.00%	-
P/EPS	13.67	6.21	15.20	9.07	5.08	3.85	1.73	41.10%
YoY %	120.13%	-59.14%	67.59%	78.54%	31.95%	122.54%	-	-
Horiz. %	790.17%	358.96%	878.61%	524.28%	293.64%	222.54%	100.00%	-
EY	7.31	16.11	6.58	11.02	19.69	25.97	57.66	-29.11%
YoY %	-54.62%	144.83%	-40.29%	-44.03%	-24.18%	-54.96%	-	-
Horiz. %	12.68%	27.94%	11.41%	19.11%	34.15%	45.04%	100.00%	-
DY	3.64	5.81	3.83	8.57	9.32	16.85	16.30	-22.10%
YoY %	-37.35%	51.70%	-55.31%	-8.05%	-44.69%	3.37%	-	-
Horiz. %	22.33%	35.64%	23.50%	52.58%	57.18%	103.37%	100.00%	-
P/NAPS	2.40	1.32	1.48	0.69	0.64	0.58	0.45	32.16%
YoY %	81.82%	-10.81%	114.49%	7.81%	10.34%	28.89%	-	-
Horiz. %	533.33%	293.33%	328.89%	153.33%	142.22%	128.89%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	30/11/06	23/11/05	08/11/04	20/11/03	28/11/02	20/11/01	-
Price	8.70	4.74	3.88	3.58	3.42	2.70	2.06	-
P/RPS	0.43	0.26	0.26	0.16	0.19	0.16	0.15	19.17%
YoY %	65.38%	0.00%	62.50%	-15.79%	18.75%	6.67%	-	-
Horiz. %	286.67%	173.33%	173.33%	106.67%	126.67%	106.67%	100.00%	-
P/EPS	13.52	6.84	14.82	9.28	5.39	3.89	1.94	38.18%
YoY %	97.66%	-53.85%	59.70%	72.17%	38.56%	100.52%	-	-
Horiz. %	696.91%	352.58%	763.92%	478.35%	277.84%	200.52%	100.00%	-
EY	7.40	14.61	6.75	10.78	18.54	25.68	51.50	-27.61%
YoY %	-49.35%	116.44%	-37.38%	-41.86%	-27.80%	-50.14%	-	-
Horiz. %	14.37%	28.37%	13.11%	20.93%	36.00%	49.86%	100.00%	-
DY	3.68	5.27	3.93	8.38	8.77	16.67	14.56	-20.47%
YoY %	-30.17%	34.10%	-53.10%	-4.45%	-47.39%	14.49%	-	-
Horiz. %	25.27%	36.20%	26.99%	57.55%	60.23%	114.49%	100.00%	-
P/NAPS	2.37	1.46	1.44	0.71	0.68	0.58	0.50	29.59%
YoY %	62.33%	1.39%	102.82%	4.41%	17.24%	16.00%	-	-
Horiz. %	474.00%	292.00%	288.00%	142.00%	136.00%	116.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos