[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 9.85%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 22,301,580 21,668,514 21,089,220 20,560,056 19,496,360 22,198,328 19,647,690 8.80%
PBT 908,362 920,790 869,294 1,007,580 903,198 889,986 871,656 2.78%
Tax -240,582 -253,814 -256,768 -298,256 -256,559 -256,466 -256,282 -4.12%
NP 667,780 666,976 612,526 709,324 646,639 633,520 615,374 5.59%
-
NP to SH 661,665 661,482 607,644 703,408 640,307 628,245 611,142 5.43%
-
Tax Rate 26.49% 27.56% 29.54% 29.60% 28.41% 28.82% 29.40% -
Total Cost 21,633,800 21,001,538 20,476,694 19,850,732 18,849,721 21,564,808 19,032,316 8.90%
-
Net Worth 3,914,354 3,758,122 3,643,878 3,666,067 3,484,461 3,320,157 3,224,369 13.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 447,070 - 238,291 - 297,817 - 198,422 71.78%
Div Payout % 67.57% - 39.22% - 46.51% - 32.47% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 3,914,354 3,758,122 3,643,878 3,666,067 3,484,461 3,320,157 3,224,369 13.78%
NOSH 993,491 994,212 992,882 993,514 992,724 994,059 992,113 0.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.99% 3.08% 2.90% 3.45% 3.32% 2.85% 3.13% -
ROE 16.90% 17.60% 16.68% 19.19% 18.38% 18.92% 18.95% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2,244.77 2,179.47 2,124.04 2,069.43 1,963.93 2,233.10 1,980.39 8.70%
EPS 66.60 66.53 61.20 70.80 64.50 63.20 61.60 5.33%
DPS 45.00 0.00 24.00 0.00 30.00 0.00 20.00 71.62%
NAPS 3.94 3.78 3.67 3.69 3.51 3.34 3.25 13.68%
Adjusted Per Share Value based on latest NOSH - 993,514
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2,242.58 2,178.92 2,120.66 2,067.45 1,960.49 2,232.19 1,975.71 8.80%
EPS 66.53 66.52 61.10 70.73 64.39 63.17 61.45 5.43%
DPS 44.96 0.00 23.96 0.00 29.95 0.00 19.95 71.80%
NAPS 3.9361 3.779 3.6642 3.6865 3.5039 3.3386 3.2423 13.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.00 8.65 8.80 8.00 6.15 4.98 4.30 -
P/RPS 0.36 0.40 0.41 0.39 0.31 0.22 0.22 38.82%
P/EPS 12.01 13.00 14.38 11.30 9.53 7.88 6.98 43.54%
EY 8.33 7.69 6.95 8.85 10.49 12.69 14.33 -30.32%
DY 5.63 0.00 2.73 0.00 4.88 0.00 4.65 13.58%
P/NAPS 2.03 2.29 2.40 2.17 1.75 1.49 1.32 33.19%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 29/11/07 27/08/07 28/05/07 26/02/07 30/11/06 -
Price 8.15 8.30 8.70 8.25 7.25 5.95 4.74 -
P/RPS 0.36 0.38 0.41 0.40 0.37 0.27 0.24 31.00%
P/EPS 12.24 12.47 14.22 11.65 11.24 9.41 7.69 36.28%
EY 8.17 8.02 7.03 8.58 8.90 10.62 13.00 -26.60%
DY 5.52 0.00 2.76 0.00 4.14 0.00 4.22 19.58%
P/NAPS 2.07 2.20 2.37 2.24 2.07 1.78 1.46 26.17%

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