[PETDAG] YoY TTM 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- -24.1%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 12,451,079 9,830,365 8,970,494 7,343,438 6,387,779 3,958,306 25.74%
PBT 330,119 555,189 230,714 656,071 552,586 151,373 16.86%
Tax -119,388 -170,493 -81,614 -196,293 -153,587 -48,571 19.69%
NP 210,731 384,696 149,100 459,778 398,999 102,802 15.42%
-
NP to SH 210,731 384,696 149,100 459,778 389,589 102,802 15.42%
-
Tax Rate 36.17% 30.71% 35.37% 29.92% 27.79% 32.09% -
Total Cost 12,240,348 9,445,669 8,821,394 6,883,660 5,988,780 3,855,504 25.97%
-
Net Worth 2,613,730 2,516,115 2,239,724 2,186,880 1,871,277 1,583,357 10.53%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 148,852 198,928 149,050 198,552 123,980 99,950 8.28%
Div Payout % 70.64% 51.71% 99.97% 43.18% 31.82% 97.23% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,613,730 2,516,115 2,239,724 2,186,880 1,871,277 1,583,357 10.53%
NOSH 993,813 498,240 495,514 495,891 496,360 501,062 14.67%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.69% 3.91% 1.66% 6.26% 6.25% 2.60% -
ROE 8.06% 15.29% 6.66% 21.02% 20.82% 6.49% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,252.86 1,973.02 1,810.34 1,480.86 1,286.92 789.98 9.65%
EPS 21.20 77.21 30.09 92.72 78.49 20.52 0.65%
DPS 14.98 40.00 30.00 40.00 25.00 19.95 -5.56%
NAPS 2.63 5.05 4.52 4.41 3.77 3.16 -3.60%
Adjusted Per Share Value based on latest NOSH - 495,891
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,253.31 989.51 902.96 739.18 642.99 398.44 25.74%
EPS 21.21 38.72 15.01 46.28 39.22 10.35 15.42%
DPS 14.98 20.02 15.00 19.99 12.48 10.06 8.28%
NAPS 2.631 2.5327 2.2545 2.2013 1.8836 1.5938 10.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.02 3.72 2.83 2.85 1.46 2.09 -
P/RPS 0.32 0.19 0.16 0.19 0.11 0.26 4.23%
P/EPS 18.96 4.82 9.41 3.07 1.86 10.19 13.21%
EY 5.27 20.76 10.63 32.53 53.76 9.82 -11.69%
DY 3.73 10.75 10.60 14.04 17.12 9.54 -17.11%
P/NAPS 1.53 0.74 0.63 0.65 0.39 0.66 18.30%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 24/05/04 26/05/03 23/05/02 23/05/01 - -
Price 4.18 3.40 3.08 2.88 1.50 0.00 -
P/RPS 0.33 0.17 0.17 0.19 0.12 0.00 -
P/EPS 19.71 4.40 10.24 3.11 1.91 0.00 -
EY 5.07 22.71 9.77 32.19 52.33 0.00 -
DY 3.58 11.76 9.74 13.89 16.67 0.00 -
P/NAPS 1.59 0.67 0.68 0.65 0.40 0.00 -

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