[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 35.89%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 16,251,386 10,544,610 5,140,014 19,496,360 16,648,746 9,823,845 4,739,063 126.89%
PBT 690,593 434,647 251,895 903,198 667,490 435,828 229,885 107.78%
Tax -190,361 -128,384 -74,564 -256,559 -192,350 -128,141 -71,432 91.87%
NP 500,232 306,263 177,331 646,639 475,140 307,687 158,453 114.75%
-
NP to SH 496,112 303,822 175,852 640,307 471,184 305,571 157,522 114.41%
-
Tax Rate 27.56% 29.54% 29.60% 28.41% 28.82% 29.40% 31.07% -
Total Cost 15,751,154 10,238,347 4,962,683 18,849,721 16,173,606 9,516,158 4,580,610 127.30%
-
Net Worth 3,758,122 3,643,878 3,666,067 3,484,461 3,320,157 3,224,369 3,170,254 11.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 119,145 - 297,817 - 99,211 - -
Div Payout % - 39.22% - 46.51% - 32.47% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,758,122 3,643,878 3,666,067 3,484,461 3,320,157 3,224,369 3,170,254 11.97%
NOSH 994,212 992,882 993,514 992,724 994,059 992,113 990,704 0.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.08% 2.90% 3.45% 3.32% 2.85% 3.13% 3.34% -
ROE 13.20% 8.34% 4.80% 18.38% 14.19% 9.48% 4.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,634.60 1,062.02 517.36 1,963.93 1,674.82 990.19 478.35 126.36%
EPS 49.90 30.60 17.70 64.50 47.40 30.80 15.90 113.90%
DPS 0.00 12.00 0.00 30.00 0.00 10.00 0.00 -
NAPS 3.78 3.67 3.69 3.51 3.34 3.25 3.20 11.71%
Adjusted Per Share Value based on latest NOSH - 994,841
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,634.19 1,060.33 516.86 1,960.49 1,674.14 987.85 476.54 126.89%
EPS 49.89 30.55 17.68 64.39 47.38 30.73 15.84 114.41%
DPS 0.00 11.98 0.00 29.95 0.00 9.98 0.00 -
NAPS 3.779 3.6642 3.6865 3.5039 3.3386 3.2423 3.1879 11.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 8.65 8.80 8.00 6.15 4.98 4.30 4.08 -
P/RPS 0.53 0.83 1.55 0.31 0.30 0.43 0.85 -26.95%
P/EPS 17.33 28.76 45.20 9.53 10.51 13.96 25.66 -22.96%
EY 5.77 3.48 2.21 10.49 9.52 7.16 3.90 29.74%
DY 0.00 1.36 0.00 4.88 0.00 2.33 0.00 -
P/NAPS 2.29 2.40 2.17 1.75 1.49 1.32 1.28 47.21%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 27/08/07 28/05/07 26/02/07 30/11/06 29/08/06 -
Price 8.30 8.70 8.25 7.25 5.95 4.74 4.12 -
P/RPS 0.51 0.82 1.59 0.37 0.36 0.48 0.86 -29.34%
P/EPS 16.63 28.43 46.61 11.24 12.55 15.39 25.91 -25.53%
EY 6.01 3.52 2.15 8.90 7.97 6.50 3.86 34.22%
DY 0.00 1.38 0.00 4.14 0.00 2.11 0.00 -
P/NAPS 2.20 2.37 2.24 2.07 1.78 1.46 1.29 42.60%

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