[PETDAG] QoQ Cumulative Quarter 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- 86.86%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 4,517,231 2,284,455 7,343,438 5,424,868 3,574,341 1,719,335 6,387,779 -20.60%
PBT 158,076 24,268 656,071 589,274 317,276 108,446 552,586 -56.55%
Tax -51,215 -9,941 -196,293 -175,118 -95,631 -27,508 -162,997 -53.74%
NP 106,861 14,327 459,778 414,156 221,645 80,938 389,589 -57.75%
-
NP to SH 106,861 14,327 459,778 414,156 221,645 80,938 389,589 -57.75%
-
Tax Rate 32.40% 40.96% 29.92% 29.72% 30.14% 25.37% 29.50% -
Total Cost 4,410,370 2,270,128 6,883,660 5,010,712 3,352,696 1,638,397 5,998,190 -18.51%
-
Net Worth 2,296,268 2,277,498 2,189,655 2,229,688 2,042,513 1,951,450 1,873,406 14.51%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 99,405 - 198,608 - 74,544 - 49,692 58.69%
Div Payout % 93.02% - 43.20% - 33.63% - 12.76% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,296,268 2,277,498 2,189,655 2,229,688 2,042,513 1,951,450 1,873,406 14.51%
NOSH 497,027 494,034 496,520 496,589 496,961 496,552 496,924 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.37% 0.63% 6.26% 7.63% 6.20% 4.71% 6.10% -
ROE 4.65% 0.63% 21.00% 18.57% 10.85% 4.15% 20.80% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 908.85 462.41 1,478.98 1,092.42 719.24 346.25 1,285.46 -20.61%
EPS 21.50 2.90 92.60 83.40 44.60 16.30 78.40 -57.75%
DPS 20.00 0.00 40.00 0.00 15.00 0.00 10.00 58.67%
NAPS 4.62 4.61 4.41 4.49 4.11 3.93 3.77 14.50%
Adjusted Per Share Value based on latest NOSH - 496,162
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 454.70 229.95 739.18 546.06 359.79 173.07 642.99 -20.60%
EPS 10.76 1.44 46.28 41.69 22.31 8.15 39.22 -57.74%
DPS 10.01 0.00 19.99 0.00 7.50 0.00 5.00 58.77%
NAPS 2.3114 2.2925 2.2041 2.2444 2.056 1.9643 1.8858 14.51%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.67 2.85 2.85 2.11 1.84 1.89 1.46 -
P/RPS 0.29 0.62 0.19 0.19 0.26 0.55 0.11 90.72%
P/EPS 12.42 98.28 3.08 2.53 4.13 11.60 1.86 254.19%
EY 8.05 1.02 32.49 39.53 24.24 8.62 53.70 -71.74%
DY 7.49 0.00 14.04 0.00 8.15 0.00 6.85 6.12%
P/NAPS 0.58 0.62 0.65 0.47 0.45 0.48 0.39 30.25%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 20/08/02 23/05/02 28/02/02 20/11/01 21/08/01 23/05/01 -
Price 2.70 2.92 2.88 2.18 2.06 2.04 1.50 -
P/RPS 0.30 0.63 0.19 0.20 0.29 0.59 0.12 84.09%
P/EPS 12.56 100.69 3.11 2.61 4.62 12.52 1.91 250.59%
EY 7.96 0.99 32.15 38.26 21.65 7.99 52.27 -71.45%
DY 7.41 0.00 13.89 0.00 7.28 0.00 6.67 7.25%
P/NAPS 0.58 0.63 0.65 0.49 0.50 0.52 0.40 28.07%

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