[PETDAG] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 36.92%
YoY- 164.64%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 11,813,806 9,254,510 9,034,462 7,148,682 6,203,782 4,742,934 4,066,616 -1.12%
PBT 250,552 795,366 316,152 634,552 248,464 257,666 432,296 0.58%
Tax -93,062 -250,246 -102,430 -191,262 -80,958 -80,332 -134,404 0.39%
NP 157,490 545,120 213,722 443,290 167,506 177,334 297,892 0.67%
-
NP to SH 157,490 545,120 213,722 443,290 167,506 177,334 297,892 0.67%
-
Tax Rate 37.14% 31.46% 32.40% 30.14% 32.58% 31.18% 31.09% -
Total Cost 11,656,316 8,709,390 8,820,740 6,705,392 6,036,276 4,565,600 3,768,724 -1.19%
-
Net Worth 2,510,925 2,482,331 2,296,268 2,042,513 1,615,590 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 99,050 198,586 198,811 149,088 99,115 - - -100.00%
Div Payout % 62.89% 36.43% 93.02% 33.63% 59.17% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 2,510,925 2,482,331 2,296,268 2,042,513 1,615,590 0 0 -100.00%
NOSH 495,251 496,466 497,027 496,961 495,579 495,346 404,744 -0.21%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 1.33% 5.89% 2.37% 6.20% 2.70% 3.74% 7.33% -
ROE 6.27% 21.96% 9.31% 21.70% 10.37% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 2,385.42 1,864.08 1,817.70 1,438.48 1,251.82 957.50 1,004.74 -0.91%
EPS 31.80 109.80 43.00 89.20 33.80 35.80 73.60 0.89%
DPS 20.00 40.00 40.00 30.00 20.00 0.00 0.00 -100.00%
NAPS 5.07 5.00 4.62 4.11 3.26 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 497,197
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1,189.16 931.55 909.40 719.58 624.47 477.42 409.34 -1.12%
EPS 15.85 54.87 21.51 44.62 16.86 17.85 29.99 0.68%
DPS 9.97 19.99 20.01 15.01 9.98 0.00 0.00 -100.00%
NAPS 2.5275 2.4987 2.3114 2.056 1.6262 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 3.50 3.22 2.67 1.84 1.75 0.00 0.00 -
P/RPS 0.15 0.17 0.15 0.13 0.14 0.00 0.00 -100.00%
P/EPS 11.01 2.93 6.21 2.06 5.18 0.00 0.00 -100.00%
EY 9.09 34.10 16.10 48.48 19.31 0.00 0.00 -100.00%
DY 5.71 12.42 14.98 16.30 11.43 0.00 0.00 -100.00%
P/NAPS 0.69 0.64 0.58 0.45 0.54 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 08/11/04 20/11/03 28/11/02 20/11/01 29/11/00 19/11/99 - -
Price 3.58 3.42 2.70 2.06 1.60 0.00 0.00 -
P/RPS 0.15 0.18 0.15 0.14 0.13 0.00 0.00 -100.00%
P/EPS 11.26 3.11 6.28 2.31 4.73 0.00 0.00 -100.00%
EY 8.88 32.11 15.93 43.30 21.12 0.00 0.00 -100.00%
DY 5.59 11.70 14.81 14.56 12.50 0.00 0.00 -100.00%
P/NAPS 0.71 0.68 0.58 0.50 0.49 0.00 0.00 -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
Post a Comment