[PETDAG] QoQ TTM Result on 30-Sep-2002 [#2]

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	8,866,080	8,970,494	8,556,971	8,286,328	7,908,558	7,343,438	6,977,057	17.37%
YoY %	-1.16%	4.83%	3.27%	4.78%	7.70%	5.25%	-	-
Horiz. %	127.07%	128.57%	122.64%	118.77%	113.35%	105.25%	100.00%	-
PBT	519,662	230,714	333,384	496,871	571,893	656,071	853,867	-28.24%
YoY %	125.24%	-30.80%	-32.90%	-13.12%	-12.83%	-23.16%	-	-
Horiz. %	60.86%	27.02%	39.04%	58.19%	66.98%	76.84%	100.00%	-
Tax	-163,955	-81,614	-103,976	-151,877	-178,726	-196,293	-248,116	-24.19%
YoY %	-100.89%	21.51%	31.54%	15.02%	8.95%	20.89%	-	-
Horiz. %	66.08%	32.89%	41.91%	61.21%	72.03%	79.11%	100.00%	-
NP	355,707	149,100	229,408	344,994	393,167	459,778	605,751	-29.94%
YoY %	138.57%	-35.01%	-33.50%	-12.25%	-14.49%	-24.10%	-	-
Horiz. %	58.72%	24.61%	37.87%	56.95%	64.91%	75.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	355,707	149,100	229,408	344,994	393,167	459,778	605,751	-29.94%
YoY %	138.57%	-35.01%	-33.50%	-12.25%	-14.49%	-24.10%	-	-
Horiz. %	58.72%	24.61%	37.87%	56.95%	64.91%	75.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.55%	35.37%	31.19%	30.57%	31.25%	29.92%	29.06%	-
YoY %	-10.80%	13.40%	2.03%	-2.18%	4.45%	2.96%	-	-
Horiz. %	108.57%	121.71%	107.33%	105.20%	107.54%	102.96%	100.00%	-
Total Cost	8,510,373	8,821,394	8,327,563	7,941,334	7,515,391	6,883,660	6,371,306	21.35%
YoY %	-3.53%	5.93%	4.86%	5.67%	9.18%	8.04%	-	-
Horiz. %	133.57%	138.46%	130.70%	124.64%	117.96%	108.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,462,545	2,239,724	2,297,824	2,298,425	2,277,498	2,186,880	2,227,768	6.92%
YoY %	9.95%	-2.53%	-0.03%	0.92%	4.14%	-1.84%	-	-
Horiz. %	110.54%	100.54%	103.14%	103.17%	102.23%	98.16%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	149,050	149,050	223,471	223,471	198,552	198,552	149,033	0.00%
YoY %	0.00%	-33.30%	0.00%	12.55%	0.00%	33.23%	-	-
Horiz. %	100.01%	100.01%	149.95%	149.95%	133.23%	133.23%	100.00%	-
Div Payout %	41.90%	99.97%	97.41%	64.78%	50.50%	43.18%	24.60%	-
YoY %	-58.09%	2.63%	50.37%	28.28%	16.95%	75.53%	-	-
Horiz. %	170.33%	406.38%	395.98%	263.33%	205.28%	175.53%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	2,462,545	2,239,724	2,297,824	2,298,425	2,277,498	2,186,880	2,227,768	6.92%
YoY %	9.95%	-2.53%	-0.03%	0.92%	4.14%	-1.84%	-	-
Horiz. %	110.54%	100.54%	103.14%	103.17%	102.23%	98.16%	100.00%	-
NOSH	496,480	495,514	496,290	497,494	494,034	495,891	496,162	0.04%
YoY %	0.19%	-0.16%	-0.24%	0.70%	-0.37%	-0.05%	-	-
Horiz. %	100.06%	99.87%	100.03%	100.27%	99.57%	99.95%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	4.01%	1.66%	2.68%	4.16%	4.97%	6.26%	8.68%	-
YoY %	141.57%	-38.06%	-35.58%	-16.30%	-20.61%	-27.88%	-	-
Horiz. %	46.20%	19.12%	30.88%	47.93%	57.26%	72.12%	100.00%	-
ROE	14.44%	6.66%	9.98%	15.01%	17.26%	21.02%	27.19%	-
YoY %	116.82%	-33.27%	-33.51%	-13.04%	-17.89%	-22.69%	-	-
Horiz. %	53.11%	24.49%	36.70%	55.20%	63.48%	77.31%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	1,785.78	1,810.34	1,724.19	1,665.61	1,600.81	1,480.86	1,406.20	17.32%
YoY %	-1.36%	5.00%	3.52%	4.05%	8.10%	5.31%	-	-
Horiz. %	126.99%	128.74%	122.61%	118.45%	113.84%	105.31%	100.00%	-
EPS	71.65	30.09	46.22	69.35	79.58	92.72	122.09	-29.97%
YoY %	138.12%	-34.90%	-33.35%	-12.85%	-14.17%	-24.06%	-	-
Horiz. %	58.69%	24.65%	37.86%	56.80%	65.18%	75.94%	100.00%	-
DPS	30.00	30.00	45.00	45.00	40.00	40.00	30.00	0.00%
YoY %	0.00%	-33.33%	0.00%	12.50%	0.00%	33.33%	-	-
Horiz. %	100.00%	100.00%	150.00%	150.00%	133.33%	133.33%	100.00%	-
NAPS	4.96	4.52	4.63	4.62	4.61	4.41	4.49	6.88%
YoY %	9.73%	-2.38%	0.22%	0.22%	4.54%	-1.78%	-	-
Horiz. %	110.47%	100.67%	103.12%	102.90%	102.67%	98.22%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 497,494
RPS	892.45	902.96	861.34	834.09	796.07	739.18	702.30	17.37%
YoY %	-1.16%	4.83%	3.27%	4.78%	7.70%	5.25%	-	-
Horiz. %	127.08%	128.57%	122.65%	118.77%	113.35%	105.25%	100.00%	-
EPS	35.81	15.01	23.09	34.73	39.58	46.28	60.97	-29.93%
YoY %	138.57%	-34.99%	-33.52%	-12.25%	-14.48%	-24.09%	-	-
Horiz. %	58.73%	24.62%	37.87%	56.96%	64.92%	75.91%	100.00%	-
DPS	15.00	15.00	22.49	22.49	19.99	19.99	15.00	0.00%
YoY %	0.00%	-33.30%	0.00%	12.51%	0.00%	33.27%	-	-
Horiz. %	100.00%	100.00%	149.93%	149.93%	133.27%	133.27%	100.00%	-
NAPS	2.4788	2.2545	2.313	2.3136	2.2925	2.2013	2.2424	6.92%
YoY %	9.95%	-2.53%	-0.03%	0.92%	4.14%	-1.83%	-	-
Horiz. %	110.54%	100.54%	103.15%	103.18%	102.23%	98.17%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	3.08	2.83	2.60	2.67	2.85	2.85	2.11	-
P/RPS	0.17	0.16	0.15	0.16	0.18	0.19	0.15	8.72%
YoY %	6.25%	6.67%	-6.25%	-11.11%	-5.26%	26.67%	-	-
Horiz. %	113.33%	106.67%	100.00%	106.67%	120.00%	126.67%	100.00%	-
P/EPS	4.30	9.41	5.62	3.85	3.58	3.07	1.73	83.79%
YoY %	-54.30%	67.44%	45.97%	7.54%	16.61%	77.46%	-	-
Horiz. %	248.55%	543.93%	324.86%	222.54%	206.94%	177.46%	100.00%	-
EY	23.26	10.63	17.78	25.97	27.92	32.53	57.86	-45.62%
YoY %	118.81%	-40.21%	-31.54%	-6.98%	-14.17%	-43.78%	-	-
Horiz. %	40.20%	18.37%	30.73%	44.88%	48.25%	56.22%	100.00%	-
DY	9.74	10.60	17.31	16.85	14.04	14.04	14.22	-22.35%
YoY %	-8.11%	-38.76%	2.73%	20.01%	0.00%	-1.27%	-	-
Horiz. %	68.50%	74.54%	121.73%	118.50%	98.73%	98.73%	100.00%	-
P/NAPS	0.62	0.63	0.56	0.58	0.62	0.65	0.47	20.34%
YoY %	-1.59%	12.50%	-3.45%	-6.45%	-4.62%	38.30%	-	-
Horiz. %	131.91%	134.04%	119.15%	123.40%	131.91%	138.30%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	21/08/03	26/05/03	24/02/03	28/11/02	20/08/02	23/05/02	28/02/02	-
Price	3.33	3.08	2.70	2.70	2.92	2.88	2.18	-
P/RPS	0.19	0.17	0.16	0.16	0.18	0.19	0.16	12.17%
YoY %	11.76%	6.25%	0.00%	-11.11%	-5.26%	18.75%	-	-
Horiz. %	118.75%	106.25%	100.00%	100.00%	112.50%	118.75%	100.00%	-
P/EPS	4.65	10.24	5.84	3.89	3.67	3.11	1.79	89.30%
YoY %	-54.59%	75.34%	50.13%	5.99%	18.01%	73.74%	-	-
Horiz. %	259.78%	572.07%	326.26%	217.32%	205.03%	173.74%	100.00%	-
EY	21.52	9.77	17.12	25.68	27.25	32.19	56.00	-47.23%
YoY %	120.27%	-42.93%	-33.33%	-5.76%	-15.35%	-42.52%	-	-
Horiz. %	38.43%	17.45%	30.57%	45.86%	48.66%	57.48%	100.00%	-
DY	9.01	9.74	16.67	16.67	13.70	13.89	13.76	-24.65%
YoY %	-7.49%	-41.57%	0.00%	21.68%	-1.37%	0.94%	-	-
Horiz. %	65.48%	70.78%	121.15%	121.15%	99.56%	100.94%	100.00%	-
P/NAPS	0.67	0.68	0.58	0.58	0.63	0.65	0.49	23.26%
YoY %	-1.47%	17.24%	0.00%	-7.94%	-3.08%	32.65%	-	-
Horiz. %	136.73%	138.78%	118.37%	118.37%	128.57%	132.65%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos