[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 8.86%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 28,862,484 26,964,196 22,301,580 21,668,514 21,089,220 20,560,056 19,496,360 29.80%
PBT 1,012,102 1,292,448 908,362 920,790 869,294 1,007,580 903,198 7.86%
Tax -278,976 -358,424 -240,582 -253,814 -256,768 -298,256 -256,559 5.72%
NP 733,126 934,024 667,780 666,976 612,526 709,324 646,639 8.70%
-
NP to SH 727,712 928,812 661,665 661,482 607,644 703,408 640,307 8.87%
-
Tax Rate 27.56% 27.73% 26.49% 27.56% 29.54% 29.60% 28.41% -
Total Cost 28,129,358 26,030,172 21,633,800 21,001,538 20,476,694 19,850,732 18,849,721 30.49%
-
Net Worth 4,036,216 4,147,899 3,914,354 3,758,122 3,643,878 3,666,067 3,484,461 10.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 238,594 - 447,070 - 238,291 - 297,817 -13.70%
Div Payout % 32.79% - 67.57% - 39.22% - 46.51% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,036,216 4,147,899 3,914,354 3,758,122 3,643,878 3,666,067 3,484,461 10.26%
NOSH 994,142 992,320 993,491 994,212 992,882 993,514 992,724 0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.54% 3.46% 2.99% 3.08% 2.90% 3.45% 3.32% -
ROE 18.03% 22.39% 16.90% 17.60% 16.68% 19.19% 18.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2,903.26 2,717.29 2,244.77 2,179.47 2,124.04 2,069.43 1,963.93 29.67%
EPS 73.20 93.60 66.60 66.53 61.20 70.80 64.50 8.77%
DPS 24.00 0.00 45.00 0.00 24.00 0.00 30.00 -13.78%
NAPS 4.06 4.18 3.94 3.78 3.67 3.69 3.51 10.16%
Adjusted Per Share Value based on latest NOSH - 991,175
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2,905.27 2,714.19 2,244.85 2,181.13 2,122.82 2,069.55 1,962.48 29.80%
EPS 73.25 93.49 66.60 66.58 61.16 70.80 64.45 8.88%
DPS 24.02 0.00 45.00 0.00 23.99 0.00 29.98 -13.70%
NAPS 4.0628 4.1752 3.9401 3.7829 3.6679 3.6902 3.5074 10.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.55 7.50 8.00 8.65 8.80 8.00 6.15 -
P/RPS 0.23 0.28 0.36 0.40 0.41 0.39 0.31 -18.00%
P/EPS 8.95 8.01 12.01 13.00 14.38 11.30 9.53 -4.08%
EY 11.18 12.48 8.33 7.69 6.95 8.85 10.49 4.32%
DY 3.66 0.00 5.63 0.00 2.73 0.00 4.88 -17.40%
P/NAPS 1.61 1.79 2.03 2.29 2.40 2.17 1.75 -5.39%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 26/02/08 29/11/07 27/08/07 28/05/07 -
Price 7.05 6.55 8.15 8.30 8.70 8.25 7.25 -
P/RPS 0.24 0.24 0.36 0.38 0.41 0.40 0.37 -25.00%
P/EPS 9.63 7.00 12.24 12.47 14.22 11.65 11.24 -9.76%
EY 10.38 14.29 8.17 8.02 7.03 8.58 8.90 10.76%
DY 3.40 0.00 5.52 0.00 2.76 0.00 4.14 -12.27%
P/NAPS 1.74 1.57 2.07 2.20 2.37 2.24 2.07 -10.90%

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