[PETDAG] YoY TTM Result on 31-Dec-2001 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 14.84%
YoY- 172.81%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 11,826,087 9,519,141 8,556,971 6,977,057 6,202,717 2,591,179 -1.58%
PBT 433,452 446,590 333,384 853,867 320,812 118,554 -1.35%
Tax -126,177 -150,390 -103,976 -248,116 -89,357 -39,803 -1.20%
NP 307,275 296,200 229,408 605,751 231,455 78,751 -1.42%
-
NP to SH 307,275 296,200 229,408 605,751 222,045 78,751 -1.42%
-
Tax Rate 29.11% 33.68% 31.19% 29.06% 27.85% 33.57% -
Total Cost 11,518,812 9,222,941 8,327,563 6,371,306 5,971,262 2,512,428 -1.58%
-
Net Worth 2,655,545 2,477,608 2,297,824 2,227,768 1,733,483 1,589,876 -0.53%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 149,119 148,832 223,471 149,033 99,632 49,844 -1.14%
Div Payout % 48.53% 50.25% 97.41% 24.60% 44.87% 63.29% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,655,545 2,477,608 2,297,824 2,227,768 1,733,483 1,589,876 -0.53%
NOSH 496,363 498,512 496,290 496,162 496,700 498,393 0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.60% 3.11% 2.68% 8.68% 3.73% 3.04% -
ROE 11.57% 11.96% 9.98% 27.19% 12.81% 4.95% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2,382.55 1,909.51 1,724.19 1,406.20 1,248.79 519.91 -1.58%
EPS 61.91 59.42 46.22 122.09 44.70 15.80 -1.42%
DPS 30.00 30.00 45.00 30.00 20.00 10.00 -1.14%
NAPS 5.35 4.97 4.63 4.49 3.49 3.19 -0.54%
Adjusted Per Share Value based on latest NOSH - 496,162
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,190.40 958.19 861.34 702.30 624.36 260.83 -1.58%
EPS 30.93 29.82 23.09 60.97 22.35 7.93 -1.42%
DPS 15.01 14.98 22.49 15.00 10.03 5.02 -1.14%
NAPS 2.673 2.4939 2.313 2.2424 1.7449 1.6004 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.70 3.47 2.60 2.11 1.43 0.00 -
P/RPS 0.16 0.18 0.15 0.15 0.11 0.00 -100.00%
P/EPS 5.98 5.84 5.62 1.73 3.20 0.00 -100.00%
EY 16.73 17.12 17.78 57.86 31.26 0.00 -100.00%
DY 8.11 8.65 17.31 14.22 13.99 0.00 -100.00%
P/NAPS 0.69 0.70 0.56 0.47 0.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 27/02/04 24/02/03 28/02/02 20/02/01 - -
Price 3.94 3.67 2.70 2.18 1.50 0.00 -
P/RPS 0.17 0.19 0.16 0.16 0.12 0.00 -100.00%
P/EPS 6.36 6.18 5.84 1.79 3.36 0.00 -100.00%
EY 15.71 16.19 17.12 56.00 29.80 0.00 -100.00%
DY 7.61 8.17 16.67 13.76 13.33 0.00 -100.00%
P/NAPS 0.74 0.74 0.58 0.49 0.43 0.00 -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
Post a Comment