[PETDAG] YoY TTM Result on 31-Mar-2000 [#4]

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	8,970,494	7,343,438	6,387,779	3,958,306	31.35%
YoY %	22.16%	14.96%	61.38%	-	-
Horiz. %	226.62%	185.52%	161.38%	100.00%	-
PBT	230,714	656,071	552,586	151,373	15.08%
YoY %	-64.83%	18.73%	265.05%	-	-
Horiz. %	152.41%	433.41%	365.05%	100.00%	-
Tax	-81,614	-196,293	-153,587	-48,571	18.88%
YoY %	58.42%	-27.81%	-216.21%	-	-
Horiz. %	168.03%	404.14%	316.21%	100.00%	-
NP	149,100	459,778	398,999	102,802	13.19%
YoY %	-67.57%	15.23%	288.12%	-	-
Horiz. %	145.04%	447.25%	388.12%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	149,100	459,778	389,589	102,802	13.19%
YoY %	-67.57%	18.02%	278.97%	-	-
Horiz. %	145.04%	447.25%	378.97%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	35.37%	29.92%	27.79%	32.09%	-
YoY %	18.22%	7.66%	-13.40%	-	-
Horiz. %	110.22%	93.24%	86.60%	100.00%	-
Total Cost	8,821,394	6,883,660	5,988,780	3,855,504	31.77%
YoY %	28.15%	14.94%	55.33%	-	-
Horiz. %	228.80%	178.54%	155.33%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	2,239,724	2,186,880	1,871,277	1,583,357	12.25%
YoY %	2.42%	16.87%	18.18%	-	-
Horiz. %	141.45%	138.12%	118.18%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	149,050	198,552	123,980	99,950	14.24%
YoY %	-24.93%	60.15%	24.04%	-	-
Horiz. %	149.12%	198.65%	124.04%	100.00%	-
Div Payout %	99.97%	43.18%	31.82%	97.23%	-
YoY %	131.52%	35.70%	-67.27%	-	-
Horiz. %	102.82%	44.41%	32.73%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	2,239,724	2,186,880	1,871,277	1,583,357	12.25%
YoY %	2.42%	16.87%	18.18%	-	-
Horiz. %	141.45%	138.12%	118.18%	100.00%	-
NOSH	495,514	495,891	496,360	501,062	-0.37%
YoY %	-0.08%	-0.09%	-0.94%	-	-
Horiz. %	98.89%	98.97%	99.06%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	1.66%	6.26%	6.25%	2.60%	-
YoY %	-73.48%	0.16%	140.38%	-	-
Horiz. %	63.85%	240.77%	240.38%	100.00%	-
ROE	6.66%	21.02%	20.82%	6.49%	-
YoY %	-68.32%	0.96%	220.80%	-	-
Horiz. %	102.62%	323.88%	320.80%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	1,810.34	1,480.86	1,286.92	789.98	31.84%
YoY %	22.25%	15.07%	62.91%	-	-
Horiz. %	229.16%	187.46%	162.91%	100.00%	-
EPS	30.09	92.72	78.49	20.52	13.60%
YoY %	-67.55%	18.13%	282.50%	-	-
Horiz. %	146.64%	451.85%	382.50%	100.00%	-
DPS	30.00	40.00	25.00	19.95	14.56%
YoY %	-25.00%	60.00%	25.31%	-	-
Horiz. %	150.38%	200.50%	125.31%	100.00%	-
NAPS	4.52	4.41	3.77	3.16	12.67%
YoY %	2.49%	16.98%	19.30%	-	-
Horiz. %	143.04%	139.56%	119.30%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 501,062
RPS	902.96	739.18	642.99	398.44	31.35%
YoY %	22.16%	14.96%	61.38%	-	-
Horiz. %	226.62%	185.52%	161.38%	100.00%	-
EPS	15.01	46.28	39.22	10.35	13.19%
YoY %	-67.57%	18.00%	278.94%	-	-
Horiz. %	145.02%	447.15%	378.94%	100.00%	-
DPS	15.00	19.99	12.48	10.06	14.24%
YoY %	-24.96%	60.18%	24.06%	-	-
Horiz. %	149.11%	198.71%	124.06%	100.00%	-
NAPS	2.2545	2.2013	1.8836	1.5938	12.25%
YoY %	2.42%	16.87%	18.18%	-	-
Horiz. %	141.45%	138.12%	118.18%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.83	2.85	1.46	2.09	-
P/RPS	0.16	0.19	0.11	0.26	-14.94%
YoY %	-15.79%	72.73%	-57.69%	-	-
Horiz. %	61.54%	73.08%	42.31%	100.00%	-
P/EPS	9.41	3.07	1.86	10.19	-2.61%
YoY %	206.51%	65.05%	-81.75%	-	-
Horiz. %	92.35%	30.13%	18.25%	100.00%	-
EY	10.63	32.53	53.76	9.82	2.67%
YoY %	-67.32%	-39.49%	447.45%	-	-
Horiz. %	108.25%	331.26%	547.45%	100.00%	-
DY	10.60	14.04	17.12	9.54	3.57%
YoY %	-24.50%	-17.99%	79.45%	-	-
Horiz. %	111.11%	147.17%	179.45%	100.00%	-
P/NAPS	0.63	0.65	0.39	0.66	-1.53%
YoY %	-3.08%	66.67%	-40.91%	-	-
Horiz. %	95.45%	98.48%	59.09%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	26/05/03	23/05/02	23/05/01	-	-
Price	3.08	2.88	1.50	0.00	-
P/RPS	0.17	0.19	0.12	0.00	-
YoY %	-10.53%	58.33%	0.00%	-	-
Horiz. %	141.67%	158.33%	100.00%	-	-
P/EPS	10.24	3.11	1.91	0.00	-
YoY %	229.26%	62.83%	0.00%	-	-
Horiz. %	536.13%	162.83%	100.00%	-	-
EY	9.77	32.19	52.33	0.00	-
YoY %	-69.65%	-38.49%	0.00%	-	-
Horiz. %	18.67%	61.51%	100.00%	-	-
DY	9.74	13.89	16.67	0.00	-
YoY %	-29.88%	-16.68%	0.00%	-	-
Horiz. %	58.43%	83.32%	100.00%	-	-
P/NAPS	0.68	0.65	0.40	0.00	-
YoY %	4.62%	62.50%	0.00%	-	-
Horiz. %	170.00%	162.50%	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