[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -16.74%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 8,851,201 9,034,462 9,137,820 7,343,438 7,233,157 7,148,682 6,877,340 18.26%
PBT 355,450 316,152 97,072 656,071 785,698 634,552 433,784 -12.40%
Tax -110,401 -102,430 -39,764 -196,293 -233,490 -191,262 -110,032 0.22%
NP 245,049 213,722 57,308 459,778 552,208 443,290 323,752 -16.90%
-
NP to SH 245,049 213,722 57,308 459,778 552,208 443,290 323,752 -16.90%
-
Tax Rate 31.06% 32.40% 40.96% 29.92% 29.72% 30.14% 25.37% -
Total Cost 8,606,152 8,820,740 9,080,512 6,883,660 6,680,949 6,705,392 6,553,588 19.85%
-
Net Worth 2,299,821 2,296,268 2,277,498 2,189,655 2,229,688 2,042,513 1,951,450 11.53%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 132,459 198,811 - 198,608 - 149,088 - -
Div Payout % 54.05% 93.02% - 43.20% - 33.63% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,299,821 2,296,268 2,277,498 2,189,655 2,229,688 2,042,513 1,951,450 11.53%
NOSH 496,721 497,027 494,034 496,520 496,589 496,961 496,552 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.77% 2.37% 0.63% 6.26% 7.63% 6.20% 4.71% -
ROE 10.66% 9.31% 2.52% 21.00% 24.77% 21.70% 16.59% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,781.92 1,817.70 1,849.63 1,478.98 1,456.57 1,438.48 1,385.02 18.23%
EPS 49.33 43.00 11.60 92.60 111.20 89.20 65.20 -16.92%
DPS 26.67 40.00 0.00 40.00 0.00 30.00 0.00 -
NAPS 4.63 4.62 4.61 4.41 4.49 4.11 3.93 11.51%
Adjusted Per Share Value based on latest NOSH - 495,891
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 890.95 909.40 919.80 739.18 728.08 719.58 692.27 18.26%
EPS 24.67 21.51 5.77 46.28 55.58 44.62 32.59 -16.89%
DPS 13.33 20.01 0.00 19.99 0.00 15.01 0.00 -
NAPS 2.315 2.3114 2.2925 2.2041 2.2444 2.056 1.9643 11.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.60 2.67 2.85 2.85 2.11 1.84 1.89 -
P/RPS 0.15 0.15 0.15 0.19 0.14 0.13 0.14 4.69%
P/EPS 5.27 6.21 24.57 3.08 1.90 2.06 2.90 48.75%
EY 18.97 16.10 4.07 32.49 52.70 48.48 34.50 -32.80%
DY 10.26 14.98 0.00 14.04 0.00 16.30 0.00 -
P/NAPS 0.56 0.58 0.62 0.65 0.47 0.45 0.48 10.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 20/08/02 23/05/02 28/02/02 20/11/01 21/08/01 -
Price 2.70 2.70 2.92 2.88 2.18 2.06 2.04 -
P/RPS 0.15 0.15 0.16 0.19 0.15 0.14 0.15 0.00%
P/EPS 5.47 6.28 25.17 3.11 1.96 2.31 3.13 44.93%
EY 18.27 15.93 3.97 32.15 51.01 43.30 31.96 -31.05%
DY 9.88 14.81 0.00 13.89 0.00 14.56 0.00 -
P/NAPS 0.58 0.58 0.63 0.65 0.49 0.50 0.52 7.53%

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