[PETDAG] QoQ Cumulative 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- 11.02%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 6,638,401 4,517,231 2,284,455 7,343,438 5,424,868 3,574,341 1,719,335 145.50%
PBT 266,588 158,076 24,268 656,071 589,274 317,276 108,446 81.84%
Tax -82,801 -51,215 -9,941 -196,293 -175,118 -95,631 -27,508 108.05%
NP 183,787 106,861 14,327 459,778 414,156 221,645 80,938 72.50%
-
NP to SH 183,787 106,861 14,327 459,778 414,156 221,645 80,938 72.50%
-
Tax Rate 31.06% 32.40% 40.96% 29.92% 29.72% 30.14% 25.37% -
Total Cost 6,454,614 4,410,370 2,270,128 6,883,660 5,010,712 3,352,696 1,638,397 148.81%
-
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 99,344 99,405 - 198,608 - 74,544 - -
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 7.99% 4.65% 0.63% 21.00% 18.57% 10.85% 4.15% -
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 1,336.44 908.85 462.41 1,478.98 1,092.42 719.24 346.25 145.45%
EPS 37.00 21.50 2.90 92.60 83.40 44.60 16.30 72.46%
DPS 20.00 20.00 0.00 40.00 0.00 15.00 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 668.21 454.70 229.95 739.18 546.06 359.79 173.07 145.50%
EPS 18.50 10.76 1.44 46.28 41.69 22.31 8.15 72.46%
DPS 10.00 10.01 0.00 19.99 0.00 7.50 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 0.19 0.29 0.62 0.19 0.19 0.26 0.55 -50.67%
P/EPS 7.03 12.42 98.28 3.08 2.53 4.13 11.60 -28.32%
EY 14.23 8.05 1.02 32.49 39.53 24.24 8.62 39.55%
DY 7.69 7.49 0.00 14.04 0.00 8.15 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 0.20 0.30 0.63 0.19 0.20 0.29 0.59 -51.28%
P/EPS 7.30 12.56 100.69 3.11 2.61 4.62 12.52 -30.13%
EY 13.70 7.96 0.99 32.15 38.26 21.65 7.99 43.11%
DY 7.41 7.41 0.00 13.89 0.00 7.28 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