[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 15.88%
YoY- 139.51%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,648,746 9,823,845 4,739,063 16,567,916 12,284,521 8,039,445 3,880,089 163.35%
PBT 667,490 435,828 229,885 724,670 617,461 170,878 194,208 127.23%
Tax -192,350 -128,141 -71,432 -213,500 -177,415 -44,979 -53,581 133.90%
NP 475,140 307,687 158,453 511,170 440,046 125,899 140,627 124.66%
-
NP to SH 471,184 305,571 157,522 504,722 435,542 122,198 139,010 125.14%
-
Tax Rate 28.82% 29.40% 31.07% 29.46% 28.73% 26.32% 27.59% -
Total Cost 16,173,606 9,516,158 4,580,610 16,056,746 11,844,475 7,913,546 3,739,462 164.75%
-
Net Worth 3,320,157 3,224,369 3,170,254 3,031,807 3,022,514 2,664,358 2,756,506 13.16%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 99,211 - 198,807 49,712 49,523 - -
Div Payout % - 32.47% - 39.39% 11.41% 40.53% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,320,157 3,224,369 3,170,254 3,031,807 3,022,514 2,664,358 2,756,506 13.16%
NOSH 994,059 992,113 990,704 994,035 994,248 990,467 995,128 -0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.85% 3.13% 3.34% 3.09% 3.58% 1.57% 3.62% -
ROE 14.19% 9.48% 4.97% 16.65% 14.41% 4.59% 5.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,674.82 990.19 478.35 1,666.73 1,235.56 811.68 389.91 163.54%
EPS 47.40 30.80 15.90 50.80 43.80 12.30 14.00 124.97%
DPS 0.00 10.00 0.00 20.00 5.00 5.00 0.00 -
NAPS 3.34 3.25 3.20 3.05 3.04 2.69 2.77 13.24%
Adjusted Per Share Value based on latest NOSH - 992,699
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,674.14 987.85 476.54 1,666.02 1,235.29 808.42 390.17 163.35%
EPS 47.38 30.73 15.84 50.75 43.80 12.29 13.98 125.12%
DPS 0.00 9.98 0.00 19.99 5.00 4.98 0.00 -
NAPS 3.3386 3.2423 3.1879 3.0487 3.0393 2.6792 2.7719 13.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.98 4.30 4.08 4.06 3.96 3.98 4.16 -
P/RPS 0.30 0.43 0.85 0.24 0.32 0.49 1.07 -57.06%
P/EPS 10.51 13.96 25.66 8.00 9.04 32.26 29.78 -49.96%
EY 9.52 7.16 3.90 12.51 11.06 3.10 3.36 99.85%
DY 0.00 2.33 0.00 4.93 1.26 1.26 0.00 -
P/NAPS 1.49 1.32 1.28 1.33 1.30 1.48 1.50 -0.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 29/08/06 25/05/06 27/02/06 23/11/05 30/08/05 -
Price 5.95 4.74 4.12 4.00 4.08 3.88 3.74 -
P/RPS 0.36 0.48 0.86 0.24 0.33 0.48 0.96 -47.90%
P/EPS 12.55 15.39 25.91 7.88 9.31 31.45 26.77 -39.56%
EY 7.97 6.50 3.86 12.69 10.74 3.18 3.74 65.37%
DY 0.00 2.11 0.00 5.00 1.23 1.29 0.00 -
P/NAPS 1.78 1.46 1.29 1.31 1.34 1.44 1.35 20.18%

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