[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -16.9%
YoY- -13.12%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 7,343,438 7,233,157 7,148,682 6,877,340 6,387,779 6,447,453 6,203,782 11.91%
PBT 656,071 785,698 634,552 433,784 552,586 383,990 248,464 91.15%
Tax -196,293 -233,490 -191,262 -110,032 -162,997 -119,998 -80,958 80.57%
NP 459,778 552,208 443,290 323,752 389,589 263,992 167,506 96.16%
-
NP to SH 459,778 552,208 443,290 323,752 389,589 263,992 167,506 96.16%
-
Tax Rate 29.92% 29.72% 30.14% 25.37% 29.50% 31.25% 32.58% -
Total Cost 6,883,660 6,680,949 6,705,392 6,553,588 5,998,190 6,183,461 6,036,276 9.16%
-
Net Worth 2,189,655 2,229,688 2,042,513 1,951,450 1,873,406 1,731,827 1,615,590 22.49%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 198,608 - 149,088 - 49,692 - 99,115 59.00%
Div Payout % 43.20% - 33.63% - 12.76% - 59.17% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 2,189,655 2,229,688 2,042,513 1,951,450 1,873,406 1,731,827 1,615,590 22.49%
NOSH 496,520 496,589 496,961 496,552 496,924 496,225 495,579 0.12%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.26% 7.63% 6.20% 4.71% 6.10% 4.09% 2.70% -
ROE 21.00% 24.77% 21.70% 16.59% 20.80% 15.24% 10.37% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,478.98 1,456.57 1,438.48 1,385.02 1,285.46 1,299.30 1,251.82 11.76%
EPS 92.60 111.20 89.20 65.20 78.40 53.20 33.80 95.91%
DPS 40.00 0.00 30.00 0.00 10.00 0.00 20.00 58.80%
NAPS 4.41 4.49 4.11 3.93 3.77 3.49 3.26 22.33%
Adjusted Per Share Value based on latest NOSH - 496,552
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 739.18 728.08 719.58 692.27 642.99 648.99 624.47 11.91%
EPS 46.28 55.58 44.62 32.59 39.22 26.57 16.86 96.16%
DPS 19.99 0.00 15.01 0.00 5.00 0.00 9.98 58.96%
NAPS 2.2041 2.2444 2.056 1.9643 1.8858 1.7432 1.6262 22.49%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.85 2.11 1.84 1.89 1.46 1.43 1.75 -
P/RPS 0.19 0.14 0.13 0.14 0.11 0.11 0.14 22.60%
P/EPS 3.08 1.90 2.06 2.90 1.86 2.69 5.18 -29.31%
EY 32.49 52.70 48.48 34.50 53.70 37.20 19.31 41.50%
DY 14.04 0.00 16.30 0.00 6.85 0.00 11.43 14.71%
P/NAPS 0.65 0.47 0.45 0.48 0.39 0.41 0.54 13.16%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 28/02/02 20/11/01 21/08/01 23/05/01 20/02/01 29/11/00 -
Price 2.88 2.18 2.06 2.04 1.50 1.50 1.60 -
P/RPS 0.19 0.15 0.14 0.15 0.12 0.12 0.13 28.81%
P/EPS 3.11 1.96 2.31 3.13 1.91 2.82 4.73 -24.40%
EY 32.15 51.01 43.30 31.96 52.27 35.47 21.12 32.36%
DY 13.89 0.00 14.56 0.00 6.67 0.00 12.50 7.28%
P/NAPS 0.65 0.49 0.50 0.52 0.40 0.43 0.49 20.74%

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