[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 163.86%
YoY- 172.35%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 16,567,916 16,379,361 16,078,890 15,520,356 12,451,079 12,243,693 11,813,806 25.31%
PBT 724,670 823,281 341,756 776,832 330,120 480,968 250,552 103.13%
Tax -213,500 -236,553 -89,958 -214,324 -119,389 -143,014 -93,062 74.03%
NP 511,170 586,728 251,798 562,508 210,731 337,953 157,490 119.37%
-
NP to SH 504,722 580,722 244,396 556,040 210,731 337,953 157,490 117.52%
-
Tax Rate 29.46% 28.73% 26.32% 27.59% 36.17% 29.73% 37.14% -
Total Cost 16,056,746 15,792,633 15,827,092 14,957,848 12,240,348 11,905,740 11,656,316 23.82%
-
Net Worth 3,031,807 3,022,514 2,664,358 2,756,506 2,614,257 2,658,897 2,510,925 13.40%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 198,807 66,283 99,046 - 149,102 66,265 99,050 59.18%
Div Payout % 39.39% 11.41% 40.53% - 70.75% 19.61% 62.89% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,031,807 3,022,514 2,664,358 2,756,506 2,614,257 2,658,897 2,510,925 13.40%
NOSH 994,035 994,248 990,467 995,128 994,014 496,990 495,251 59.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.09% 3.58% 1.57% 3.62% 1.69% 2.76% 1.33% -
ROE 16.65% 19.21% 9.17% 20.17% 8.06% 12.71% 6.27% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,666.73 1,647.41 1,623.36 1,559.63 1,252.61 2,463.57 2,385.42 -21.27%
EPS 50.80 58.40 24.60 56.00 21.20 68.00 31.80 36.69%
DPS 20.00 6.67 10.00 0.00 15.00 13.33 20.00 0.00%
NAPS 3.05 3.04 2.69 2.77 2.63 5.35 5.07 -28.75%
Adjusted Per Share Value based on latest NOSH - 995,128
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,667.71 1,648.73 1,618.48 1,562.26 1,253.31 1,232.44 1,189.16 25.31%
EPS 50.80 58.45 24.60 55.97 21.21 34.02 15.85 117.53%
DPS 20.01 6.67 9.97 0.00 15.01 6.67 9.97 59.17%
NAPS 3.0518 3.0424 2.6819 2.7747 2.6315 2.6764 2.5275 13.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.06 3.96 3.98 4.16 4.02 3.70 3.50 -
P/RPS 0.24 0.24 0.25 0.27 0.32 0.15 0.15 36.83%
P/EPS 8.00 6.78 16.13 7.45 18.96 5.44 11.01 -19.19%
EY 12.51 14.75 6.20 13.43 5.27 18.38 9.09 23.75%
DY 4.93 1.68 2.51 0.00 3.73 3.60 5.71 -9.33%
P/NAPS 1.33 1.30 1.48 1.50 1.53 0.69 0.69 54.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 23/11/05 30/08/05 31/05/05 24/02/05 08/11/04 -
Price 4.00 4.08 3.88 3.74 4.18 3.94 3.58 -
P/RPS 0.24 0.25 0.24 0.24 0.33 0.16 0.15 36.83%
P/EPS 7.88 6.99 15.72 6.69 19.72 5.79 11.26 -21.19%
EY 12.69 14.32 6.36 14.94 5.07 17.26 8.88 26.89%
DY 5.00 1.63 2.58 0.00 3.59 3.38 5.59 -7.17%
P/NAPS 1.31 1.34 1.44 1.35 1.59 0.74 0.71 50.48%

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