[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -16.86%
YoY- -44.72%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,284,521 8,039,445 3,880,089 12,451,079 9,182,770 5,906,903 2,831,887 165.27%
PBT 617,461 170,878 194,208 330,120 360,726 125,276 80,812 286.49%
Tax -177,415 -44,979 -53,581 -119,389 -107,261 -46,531 -29,771 227.63%
NP 440,046 125,899 140,627 210,731 253,465 78,745 51,041 318.80%
-
NP to SH 435,542 122,198 139,010 210,731 253,465 78,745 51,041 315.95%
-
Tax Rate 28.73% 26.32% 27.59% 36.17% 29.73% 37.14% 36.84% -
Total Cost 11,844,475 7,913,546 3,739,462 12,240,348 8,929,305 5,828,158 2,780,846 162.06%
-
Net Worth 3,022,514 2,664,358 2,756,506 2,614,257 2,658,897 2,510,925 2,557,005 11.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 49,712 49,523 - 149,102 49,699 49,525 - -
Div Payout % 11.41% 40.53% - 70.75% 19.61% 62.89% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,022,514 2,664,358 2,756,506 2,614,257 2,658,897 2,510,925 2,557,005 11.76%
NOSH 994,248 990,467 995,128 994,014 496,990 495,251 495,543 58.87%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.58% 1.57% 3.62% 1.69% 2.76% 1.33% 1.80% -
ROE 14.41% 4.59% 5.04% 8.06% 9.53% 3.14% 2.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,235.56 811.68 389.91 1,252.61 1,847.68 1,192.71 571.47 66.96%
EPS 43.80 12.30 14.00 21.20 51.00 15.90 10.30 161.78%
DPS 5.00 5.00 0.00 15.00 10.00 10.00 0.00 -
NAPS 3.04 2.69 2.77 2.63 5.35 5.07 5.16 -29.65%
Adjusted Per Share Value based on latest NOSH - 993,813
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,236.55 809.24 390.57 1,253.31 924.33 594.58 285.05 165.27%
EPS 43.84 12.30 13.99 21.21 25.51 7.93 5.14 315.82%
DPS 5.00 4.98 0.00 15.01 5.00 4.99 0.00 -
NAPS 3.0424 2.6819 2.7747 2.6315 2.6764 2.5275 2.5739 11.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.96 3.98 4.16 4.02 3.70 3.50 3.40 -
P/RPS 0.32 0.49 1.07 0.32 0.20 0.29 0.59 -33.41%
P/EPS 9.04 32.26 29.78 18.96 7.25 22.01 33.01 -57.72%
EY 11.06 3.10 3.36 5.27 13.78 4.54 3.03 136.51%
DY 1.26 1.26 0.00 3.73 2.70 2.86 0.00 -
P/NAPS 1.30 1.48 1.50 1.53 0.69 0.69 0.66 56.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 31/05/05 24/02/05 08/11/04 26/08/04 -
Price 4.08 3.88 3.74 4.18 3.94 3.58 3.50 -
P/RPS 0.33 0.48 0.96 0.33 0.21 0.30 0.61 -33.53%
P/EPS 9.31 31.45 26.77 19.72 7.73 22.52 33.98 -57.71%
EY 10.74 3.18 3.74 5.07 12.94 4.44 2.94 136.63%
DY 1.23 1.29 0.00 3.59 2.54 2.79 0.00 -
P/NAPS 1.34 1.44 1.35 1.59 0.74 0.71 0.68 56.98%

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